Flat BN2 0 beds 0 baths

Marine Parade, Brighton BN2

South East, England · BN2

Initial Investment

First Year

£40,000First Year

Profit From Rental Income

After 5 Years

£6,021

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£22,122

↗ 17%After 5 Years

Return On Investment

70%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,316	£8,441	£8,567	£8,782	£9,001	£43,107
Total Expenses	£7,014	£7,077	£7,130	£7,194	£7,258	£35,674
Profit Before Tax	£1,302	£1,364	£1,437	£1,588	£1,743	£7,433
Profit After Tax	£1,054	£1,105	£1,164	£1,286	£1,412	£6,021
Change In Property Value	£1,300	£3,939	£5,410	£6,329	£5,144	£22,122
Net Return	£2,354	£5,044	£6,573	£7,615	£6,556	£28,143
Return From Rental Income (%)	3%	3%	3%	3%	4%	15%
Total Net Return (%)	6%	13%	16%	19%	16%	70%

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