Flat BN2 1 bed 1 bath

Sussex Square, Brighton BN2

South East, England · BN2

Initial Investment

First Year

£52,000First Year

Profit From Rental Income

After 5 Years

£5,644

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£24,124

↗ 14%After 5 Years

Return On Investment

57%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,884	£11,047	£11,323	£11,607	£11,955	£56,816
Total Expenses	£9,833	£9,895	£9,966	£10,038	£10,116	£49,849
Profit Before Tax	£1,051	£1,152	£1,357	£1,568	£1,839	£6,967
Profit After Tax	£851	£933	£1,099	£1,270	£1,490	£5,644
Change In Property Value	£1,700	£1,717	£5,203	£7,145	£8,359	£24,124
Net Return	£2,551	£2,650	£6,302	£8,415	£9,849	£29,767
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	5%	5%	12%	16%	19%	57%

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