Semi Detached
BN18
3 beds
1 bath
London Road, Arundel, West Sussex BN18
South East, England · BN18
View property listing
Initial Investment
£119,225First YearProfit From Rental Income
£31,063
↗ 26%After 5 Years
Change In Property Value
£63,558
↗ 17%After 5 Years
Return On Investment
79%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £21,660 | £21,985 | £22,315 | £22,873 | £23,444 | £112,276 |
| Total Expenses | £14,683 | £14,728 | £14,772 | £14,838 | £14,906 | £73,927 |
| Profit Before Tax | £6,977 | £7,257 | £7,543 | £8,035 | £8,539 | £38,350 |
| Profit After Tax | £5,651 | £5,878 | £6,110 | £6,508 | £6,916 | £31,063 |
| Change In Property Value | £3,735 | £11,317 | £15,542 | £18,184 | £14,780 | £63,558 |
| Net Return | £9,386 | £17,195 | £21,652 | £24,692 | £21,696 | £94,621 |
| Return From Rental Income (%) | 5% | 5% | 5% | 5% | 6% | 26% |
| Total Net Return (%) | 8% | 14% | 18% | 21% | 18% | 79% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change