Flat
BN1
1 bed
1 bath
Albert Road, Brighton BN1
South East, England · BN1
View property listing
Initial Investment
£86,500First YearProfit From Rental Income
£17,925
↗ 21%After 5 Years
Change In Property Value
£39,733
↗ 14%After 5 Years
Return On Investment
67%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,756 | £19,037 | £19,513 | £20,001 | £20,601 | £97,909 |
| Total Expenses | £14,985 | £15,059 | £15,149 | £15,242 | £15,345 | £75,779 |
| Profit Before Tax | £3,771 | £3,979 | £4,364 | £4,759 | £5,257 | £22,130 |
| Profit After Tax | £3,055 | £3,223 | £3,535 | £3,855 | £4,258 | £17,925 |
| Change In Property Value | £2,800 | £2,828 | £8,569 | £11,768 | £13,768 | £39,733 |
| Net Return | £5,855 | £6,051 | £12,104 | £15,623 | £18,026 | £57,658 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 7% | 7% | 14% | 18% | 21% | 67% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change