Semi Detached
BN2
2 beds
1 bath
George Street, Brighton, East Sussex BN2
South East, England · BN2
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£42,484
↗ 33%After 5 Years
Change In Property Value
£68,068
↗ 17%After 5 Years
Return On Investment
86%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £25,596 | £25,980 | £26,370 | £27,029 | £27,705 | £132,679 |
| Total Expenses | £15,930 | £15,980 | £16,030 | £16,106 | £16,184 | £80,230 |
| Profit Before Tax | £9,666 | £9,999 | £10,340 | £10,923 | £11,520 | £52,449 |
| Profit After Tax | £7,830 | £8,100 | £8,375 | £8,847 | £9,331 | £42,484 |
| Change In Property Value | £4,000 | £12,120 | £16,645 | £19,474 | £15,828 | £68,068 |
| Net Return | £11,830 | £20,220 | £25,020 | £28,322 | £25,160 | £110,551 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 7% | 33% |
| Total Net Return (%) | 9% | 16% | 19% | 22% | 20% | 86% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change