Flat
BN2
0 beds
1 bath
High Street, Rottingdean BN2
South East, England · BN2
View property listing
Initial Investment
£53,499First YearProfit From Rental Income
£11,040
↗ 21%After 5 Years
Change In Property Value
£29,779
↗ 17%After 5 Years
Return On Investment
76%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,196 | £11,364 | £11,534 | £11,823 | £12,118 | £58,035 |
| Total Expenses | £8,750 | £8,817 | £8,875 | £8,946 | £9,018 | £44,406 |
| Profit Before Tax | £2,446 | £2,547 | £2,659 | £2,877 | £3,100 | £13,630 |
| Profit After Tax | £1,981 | £2,063 | £2,154 | £2,330 | £2,511 | £11,040 |
| Change In Property Value | £1,750 | £5,302 | £7,282 | £8,520 | £6,925 | £29,779 |
| Net Return | £3,731 | £7,366 | £9,436 | £10,850 | £9,436 | £40,819 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 7% | 14% | 18% | 20% | 18% | 76% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change