Terraced
BN16
2 beds
2 baths
Station Road, Angmering, West Sussex BN16
South East, England · BN16
View property listing
Initial Investment
£107,500First YearProfit From Rental Income
£19,606
↗ 18%After 5 Years
Change In Property Value
£48,247
↗ 14%After 5 Years
Return On Investment
63%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £20,064 | £20,365 | £20,874 | £21,396 | £22,038 | £104,737 |
| Total Expenses | £15,996 | £16,037 | £16,099 | £16,162 | £16,237 | £80,532 |
| Profit Before Tax | £4,068 | £4,327 | £4,775 | £5,234 | £5,801 | £24,205 |
| Profit After Tax | £3,295 | £3,505 | £3,868 | £4,239 | £4,699 | £19,606 |
| Change In Property Value | £3,400 | £3,434 | £10,405 | £14,290 | £16,719 | £48,247 |
| Net Return | £6,695 | £6,939 | £14,273 | £18,529 | £21,417 | £67,853 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 6% | 6% | 13% | 17% | 20% | 63% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change