Flat
BN1
1 bed
1 bath
Norfolk Road, Brighton BN1
South East, England · BN1
View property listing
Initial Investment
£46,000First YearProfit From Rental Income
£5,706
↗ 12%After 5 Years
Change In Property Value
£21,286
↗ 14%After 5 Years
Return On Investment
59%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,056 | £10,207 | £10,462 | £10,724 | £11,045 | £52,494 |
| Total Expenses | £8,957 | £9,018 | £9,086 | £9,156 | £9,231 | £45,449 |
| Profit Before Tax | £1,099 | £1,189 | £1,376 | £1,567 | £1,814 | £7,045 |
| Profit After Tax | £890 | £963 | £1,114 | £1,269 | £1,469 | £5,706 |
| Change In Property Value | £1,500 | £1,515 | £4,590 | £6,304 | £7,376 | £21,286 |
| Net Return | £2,390 | £2,478 | £5,705 | £7,574 | £8,845 | £26,992 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 5% | 5% | 12% | 16% | 19% | 59% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change