Semi Detached
BN21
1 bed
1 bath
South Street, Eastbourne BN21
South East, England · BN21
View property listing
Initial Investment
£58,750First YearProfit From Rental Income
£17,919
↗ 31%After 5 Years
Change In Property Value
£32,758
↗ 17%After 5 Years
Return On Investment
86%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,940 | £12,119 | £12,301 | £12,608 | £12,924 | £61,892 |
| Total Expenses | £7,888 | £7,918 | £7,947 | £7,988 | £8,030 | £39,770 |
| Profit Before Tax | £4,052 | £4,201 | £4,354 | £4,621 | £4,894 | £22,122 |
| Profit After Tax | £3,282 | £3,403 | £3,527 | £3,743 | £3,964 | £17,919 |
| Change In Property Value | £1,925 | £5,833 | £8,010 | £9,372 | £7,617 | £32,758 |
| Net Return | £5,207 | £9,236 | £11,537 | £13,115 | £11,581 | £50,676 |
| Return From Rental Income (%) | 6% | 6% | 6% | 6% | 7% | 31% |
| Total Net Return (%) | 9% | 16% | 20% | 22% | 20% | 86% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change