Semi Detached
BN1
2 beds
1 bath
Preston Drove, Brighton BN1
South East, England · BN1
View property listing
Initial Investment
£172,250First YearProfit From Rental Income
£47,373
↗ 28%After 5 Years
Change In Property Value
£74,500
↗ 14%After 5 Years
Return On Investment
71%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £35,172 | £35,700 | £36,592 | £37,507 | £38,632 | £183,603 |
| Total Expenses | £24,847 | £24,911 | £25,011 | £25,113 | £25,236 | £125,118 |
| Profit Before Tax | £10,325 | £10,789 | £11,581 | £12,394 | £13,396 | £58,485 |
| Profit After Tax | £8,364 | £8,739 | £9,381 | £10,039 | £10,850 | £47,373 |
| Change In Property Value | £5,250 | £5,303 | £16,067 | £22,065 | £25,816 | £74,500 |
| Net Return | £13,614 | £14,041 | £25,447 | £32,104 | £36,666 | £121,872 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 28% |
| Total Net Return (%) | 8% | 8% | 15% | 19% | 21% | 71% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change