Flat
BN1
0 beds
1 bath
Albert Road, Brighton, East Sussex BN1
South East, England · BN1
View property listing
Initial Investment
£56,500First YearProfit From Rental Income
£8,987
↗ 16%After 5 Years
Change In Property Value
£26,252
↗ 14%After 5 Years
Return On Investment
62%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,396 | £12,582 | £12,896 | £13,219 | £13,615 | £64,709 |
| Total Expenses | £10,579 | £10,644 | £10,718 | £10,795 | £10,877 | £53,614 |
| Profit Before Tax | £1,817 | £1,938 | £2,178 | £2,424 | £2,739 | £11,095 |
| Profit After Tax | £1,471 | £1,570 | £1,764 | £1,964 | £2,218 | £8,987 |
| Change In Property Value | £1,850 | £1,869 | £5,662 | £7,775 | £9,097 | £26,252 |
| Net Return | £3,321 | £3,438 | £7,426 | £9,739 | £11,315 | £35,239 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 6% | 6% | 13% | 17% | 20% | 62% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change