Flat BN1 0 beds 1 bath

Dyke Road, Brighton BN1

South East, England · BN1

Initial Investment

First Year

£52,000First Year

Profit From Rental Income

After 5 Years

£7,562

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£24,124

↗ 14%After 5 Years

Return On Investment

61%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,388	£11,559	£11,848	£12,144	£12,508	£59,447
Total Expenses	£9,884	£9,947	£10,018	£10,092	£10,171	£50,112
Profit Before Tax	£1,504	£1,612	£1,829	£2,052	£2,337	£9,335
Profit After Tax	£1,219	£1,306	£1,482	£1,662	£1,893	£7,562
Change In Property Value	£1,700	£1,717	£5,203	£7,145	£8,359	£24,124
Net Return	£2,919	£3,023	£6,684	£8,807	£10,253	£31,685
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	6%	6%	13%	17%	20%	61%

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