Flat BN2 1 bed 1 bath

College Road, Brighton BN2

South East, England · BN2

Initial Investment

First Year

£37,000First Year

Profit From Rental Income

After 5 Years

£4,920

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£20,420

↗ 17%After 5 Years

Return On Investment

68%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,680	£7,795	£7,912	£8,110	£8,313	£39,810
Total Expenses	£6,629	£6,691	£6,743	£6,805	£6,868	£33,735
Profit Before Tax	£1,051	£1,105	£1,169	£1,305	£1,445	£6,075
Profit After Tax	£851	£895	£947	£1,057	£1,170	£4,920
Change In Property Value	£1,200	£3,636	£4,993	£5,842	£4,749	£20,420
Net Return	£2,051	£4,531	£5,940	£6,899	£5,919	£25,341
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	6%	12%	16%	19%	16%	68%

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