Terraced
BN1
1 bed
1 bath
North Road, Brighton BN1
South East, England · BN1
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£40,336
↗ 28%After 5 Years
Change In Property Value
£63,857
↗ 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 | £30,156 | £30,608 | £31,374 | £32,158 | £33,123 | £157,418 |
| Total Expenses | £21,369 | £21,426 | £21,513 | £21,603 | £21,710 | £107,621 |
| Profit Before Tax | £8,787 | £9,182 | £9,860 | £10,555 | £11,413 | £49,797 |
| Profit After Tax | £7,117 | £7,438 | £7,987 | £8,550 | £9,244 | £40,336 |
| Change In Property Value | £4,500 | £4,545 | £13,771 | £18,913 | £22,128 | £63,857 |
| Net Return | £11,617 | £11,983 | £21,758 | £27,462 | £31,372 | £104,192 |
| 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