Flat BN2 0 beds 1 bath

Eaton Place, Brighton BN2

South East, England · BN2

Initial Investment

First Year

£37,000First Year

Profit From Rental Income

After 5 Years

£1,485

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£17,028

↗ 14%After 5 Years

Return On Investment

50%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,680	£7,795	£7,990	£8,190	£8,436	£40,091
Total Expenses	£7,529	£7,587	£7,649	£7,713	£7,780	£38,257
Profit Before Tax	£151	£209	£341	£477	£655	£1,833
Profit After Tax	£122	£169	£276	£386	£531	£1,485
Change In Property Value	£1,200	£1,212	£3,672	£5,043	£5,901	£17,028
Net Return	£1,322	£1,381	£3,949	£5,430	£6,432	£18,513
Return From Rental Income (%)	0%	0%	1%	1%	1%	4%
Total Net Return (%)	4%	4%	11%	15%	17%	50%

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