Flat BN1 1 bed 1 bath

Compton Avenue, Brighton BN1

South East, England · BN1

Initial Investment

First Year

£41,500First Year

Profit From Rental Income

After 5 Years

£4,281

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£19,157

↗ 14%After 5 Years

Return On Investment

56%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,048	£9,184	£9,413	£9,649	£9,938	£47,232
Total Expenses	£8,261	£8,320	£8,386	£8,454	£8,525	£41,947
Profit Before Tax	£787	£863	£1,027	£1,195	£1,413	£5,285
Profit After Tax	£638	£699	£832	£968	£1,144	£4,281
Change In Property Value	£1,350	£1,364	£4,131	£5,674	£6,638	£19,157
Net Return	£1,988	£2,063	£4,963	£6,642	£7,783	£23,438
Return From Rental Income (%)	2%	2%	2%	2%	3%	10%
Total Net Return (%)	5%	5%	12%	16%	19%	56%

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