Terraced
BN1
2 beds
1 bath
Queens Place, Brighton, East Sussex BN1
South East, England · BN1
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£28,546
↗ 28%After 5 Years
Change In Property Value
£46,119
↗ 14%After 5 Years
Return On Investment
73%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £21,780 | £22,107 | £22,659 | £23,226 | £23,923 | £113,695 |
| Total Expenses | £15,572 | £15,617 | £15,683 | £15,750 | £15,831 | £78,452 |
| Profit Before Tax | £6,208 | £6,490 | £6,977 | £7,476 | £8,092 | £35,242 |
| Profit After Tax | £5,028 | £5,257 | £5,651 | £6,055 | £6,555 | £28,546 |
| Change In Property Value | £3,250 | £3,283 | £9,946 | £13,659 | £15,981 | £46,119 |
| Net Return | £8,278 | £8,540 | £15,597 | £19,714 | £22,536 | £74,665 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 6% | 28% |
| Total Net Return (%) | 8% | 8% | 15% | 19% | 22% | 73% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change