Flat BN2 0 beds 1 bath

Upper Rock Gardens, Brighton BN2

South East, England · BN2

Initial Investment

First Year

£61,000First Year

Profit From Rental Income

After 5 Years

£13,858

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£34,034

↗ 17%After 5 Years

Return On Investment

79%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,804	£12,996	£13,191	£13,521	£13,859	£66,371
Total Expenses	£9,715	£9,785	£9,845	£9,920	£9,996	£49,261
Profit Before Tax	£3,089	£3,211	£3,346	£3,601	£3,862	£17,109
Profit After Tax	£2,502	£2,601	£2,710	£2,917	£3,129	£13,858
Change In Property Value	£2,000	£6,060	£8,322	£9,737	£7,914	£34,034
Net Return	£4,502	£8,661	£11,033	£12,654	£11,043	£47,892
Return From Rental Income (%)	4%	4%	4%	5%	5%	23%
Total Net Return (%)	7%	14%	18%	21%	18%	79%

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