Terraced BN1 2 beds 1 bath

South Street, Falmer, Brighton BN1

South East, England · BN1

Initial Investment

First Year

£102,250First Year

Profit From Rental Income

After 5 Years

£28,546

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£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

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