Flat
BN2
0 beds
1 bath
Marine Parade, Brighton BN2
South East, England · BN2
View property listing
Initial Investment
£52,000First YearProfit From Rental Income
£10,512
↗ 20%After 5 Years
Change In Property Value
£28,929
↗ 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 | £10,884 | £11,047 | £11,213 | £11,493 | £11,781 | £56,418 |
| Total Expenses | £8,558 | £8,624 | £8,682 | £8,752 | £8,823 | £43,440 |
| Profit Before Tax | £2,326 | £2,423 | £2,531 | £2,741 | £2,957 | £12,978 |
| Profit After Tax | £1,884 | £1,962 | £2,050 | £2,221 | £2,395 | £10,512 |
| Change In Property Value | £1,700 | £5,151 | £7,074 | £8,277 | £6,727 | £28,929 |
| Net Return | £3,584 | £7,113 | £9,124 | £10,497 | £9,122 | £39,441 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 20% |
| 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