Flat
BN1
0 beds
1 bath
Kings Road, Brighton, East Sussex BN1
South East, England · BN1
View property listing
Initial Investment
£67,000First YearProfit From Rental Income
£12,268
↗ 18%After 5 Years
Change In Property Value
£31,219
↗ 14%After 5 Years
Return On Investment
65%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,736 | £14,957 | £15,331 | £15,714 | £16,186 | £76,924 |
| Total Expenses | £12,202 | £12,270 | £12,351 | £12,433 | £12,523 | £61,778 |
| Profit Before Tax | £2,534 | £2,687 | £2,980 | £3,281 | £3,663 | £15,146 |
| Profit After Tax | £2,052 | £2,176 | £2,414 | £2,658 | £2,967 | £12,268 |
| Change In Property Value | £2,200 | £2,222 | £6,733 | £9,246 | £10,818 | £31,219 |
| Net Return | £4,252 | £4,398 | £9,147 | £11,904 | £13,785 | £43,487 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 6% | 7% | 14% | 18% | 21% | 65% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change