Flat BN1 0 beds 1 bath

Regency Square, Brighton BN1

South East, England · BN1

Initial Investment

First Year

£38,500First Year

Profit From Rental Income

After 5 Years

£3,330

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£17,738

↗ 14%After 5 Years

Return On Investment

55%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,376	£8,502	£8,714	£8,932	£9,200	£43,724
Total Expenses	£7,797	£7,856	£7,920	£7,985	£8,055	£39,613
Profit Before Tax	£579	£646	£794	£947	£1,145	£4,111
Profit After Tax	£469	£523	£643	£767	£928	£3,330
Change In Property Value	£1,250	£1,263	£3,825	£5,254	£6,147	£17,738
Net Return	£1,719	£1,786	£4,469	£6,020	£7,074	£21,068
Return From Rental Income (%)	1%	1%	2%	2%	2%	9%
Total Net Return (%)	4%	5%	12%	16%	18%	55%

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