Flat BN2 0 beds 0 baths

Marine Parade, Brighton BN2

South East, England · BN2

Initial Investment

First Year

£40,000First Year

Profit From Rental Income

After 5 Years

£2,298

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£18,448

↗ 14%After 5 Years

Return On Investment

52%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,316	£8,441	£8,652	£8,868	£9,134	£43,411
Total Expenses	£7,989	£8,048	£8,112	£8,177	£8,247	£40,573
Profit Before Tax	£327	£393	£540	£691	£887	£2,838
Profit After Tax	£265	£318	£437	£559	£719	£2,298
Change In Property Value	£1,300	£1,313	£3,978	£5,464	£6,392	£18,448
Net Return	£1,565	£1,631	£4,416	£6,023	£7,111	£20,746
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	4%	4%	11%	15%	18%	52%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change