Flat BN1 0 beds 1 bath

Kings Road, Brighton BN1

South East, England · BN1

Initial Investment

First Year

£49,000First Year

Profit From Rental Income

After 5 Years

£6,611

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£22,705

↗ 14%After 5 Years

Return On Investment

60%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,716	£10,877	£11,149	£11,427	£11,770	£55,939
Total Expenses	£9,420	£9,482	£9,552	£9,624	£9,700	£47,777
Profit Before Tax	£1,296	£1,395	£1,597	£1,804	£2,070	£8,162
Profit After Tax	£1,050	£1,130	£1,293	£1,461	£1,676	£6,611
Change In Property Value	£1,600	£1,616	£4,896	£6,724	£7,868	£22,705
Net Return	£2,650	£2,746	£6,190	£8,186	£9,544	£29,316
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	5%	6%	13%	17%	19%	60%

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