Terraced BN2 2 beds 1 bath

Wyndham Street, Brighton BN2

South East, England · BN2

Initial Investment

First Year

£172,250First Year

Profit From Rental Income

After 5 Years

£56,441

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£89,339

↗ 17%After 5 Years

Return On Investment

85%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£33,600	£34,104	£34,616	£35,481	£36,368	£174,168
Total Expenses	£20,752	£20,815	£20,876	£20,973	£21,073	£104,489
Profit Before Tax	£12,848	£13,289	£13,739	£14,508	£15,295	£69,680
Profit After Tax	£10,407	£10,764	£11,129	£11,751	£12,389	£56,441
Change In Property Value	£5,250	£15,908	£21,846	£25,560	£20,775	£89,339
Net Return	£15,657	£26,672	£32,975	£37,311	£33,164	£145,779
Return From Rental Income (%)	6%	6%	6%	7%	7%	33%
Total Net Return (%)	9%	15%	19%	22%	19%	85%

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