Flat
BN1
0 beds
1 bath
Denmark Terrace, Brighton BN1
South East, England · BN1
View property listing
Initial Investment
£59,500First YearProfit From Rental Income
£9,938
↗ 17%After 5 Years
Change In Property Value
£27,671
↗ 14%After 5 Years
Return On Investment
63%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,068 | £13,264 | £13,596 | £13,936 | £14,354 | £68,217 |
| Total Expenses | £11,043 | £11,109 | £11,185 | £11,263 | £11,347 | £55,948 |
| Profit Before Tax | £2,025 | £2,155 | £2,410 | £2,673 | £3,006 | £12,269 |
| Profit After Tax | £1,640 | £1,746 | £1,952 | £2,165 | £2,435 | £9,938 |
| Change In Property Value | £1,950 | £1,970 | £5,968 | £8,195 | £9,589 | £27,671 |
| Net Return | £3,590 | £3,715 | £7,920 | £10,360 | £12,024 | £37,609 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 6% | 6% | 13% | 17% | 20% | 63% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change