Terraced
BN1
2 beds
1 bath
Lovers Walk Cottages, Preston Park, Brighton BN1
South East, England · BN1
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£30,877
↗ 28%After 5 Years
Change In Property Value
£49,666
↗ 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 | £23,448 | £23,800 | £24,395 | £25,005 | £25,755 | £122,402 |
| Total Expenses | £16,731 | £16,778 | £16,848 | £16,920 | £17,006 | £84,282 |
| Profit Before Tax | £6,717 | £7,022 | £7,547 | £8,085 | £8,749 | £38,119 |
| Profit After Tax | £5,441 | £5,688 | £6,113 | £6,549 | £7,087 | £30,877 |
| Change In Property Value | £3,500 | £3,535 | £10,711 | £14,710 | £17,211 | £49,666 |
| Net Return | £8,941 | £9,223 | £16,824 | £21,258 | £24,297 | £80,543 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 6% | 28% |
| Total Net Return (%) | 8% | 8% | 15% | 19% | 22% | 73% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change