Flat BN2 1 bed 0 baths

Charlotte Street, Brighton BN2

South East, England · BN2

Initial Investment

First Year

£86,482First Year

Profit From Rental Income

After 5 Years

£22,758

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£47,639

↗ 17%After 5 Years

Return On Investment

81%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,916	£18,185	£18,458	£18,919	£19,392	£92,869
Total Expenses	£12,799	£12,876	£12,944	£13,032	£13,122	£64,773
Profit Before Tax	£5,117	£5,309	£5,513	£5,887	£6,270	£28,096
Profit After Tax	£4,145	£4,300	£4,466	£4,768	£5,079	£22,758
Change In Property Value	£2,800	£8,482	£11,649	£13,630	£11,078	£47,639
Net Return	£6,944	£12,783	£16,115	£18,398	£16,156	£70,397
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
Total Net Return (%)	8%	15%	19%	21%	19%	81%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change