Terraced
BN1
2 beds
1 bath
North Gardens, Brighton BN1
South East, England · BN1
View property listing
Initial Investment
£198,500First YearProfit From Rental Income
£54,455
↗ 27%After 5 Years
Change In Property Value
£85,142
↗ 14%After 5 Years
Return On Investment
70%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £40,200 | £40,803 | £41,823 | £42,869 | £44,155 | £209,849 |
| Total Expenses | £28,325 | £28,397 | £28,510 | £28,625 | £28,764 | £142,621 |
| Profit Before Tax | £11,875 | £12,406 | £13,314 | £14,244 | £15,390 | £67,229 |
| Profit After Tax | £9,619 | £10,049 | £10,784 | £11,537 | £12,466 | £54,455 |
| Change In Property Value | £6,000 | £6,060 | £18,362 | £25,217 | £29,504 | £85,142 |
| Net Return | £15,619 | £16,109 | £29,146 | £36,754 | £41,970 | £139,598 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 8% | 8% | 15% | 19% | 21% | 70% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change