Terraced
BN2
3 beds
1 bath
High Street, Rottingdean, Brighton, East Sussex BN2
South East, England · BN2
View property listing
Initial Investment
£114,500First YearProfit From Rental Income
£27,717
↗ 24%After 5 Years
Change In Property Value
£51,085
↗ 14%After 5 Years
Return On Investment
69%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £23,040 | £23,386 | £23,970 | £24,569 | £25,307 | £120,272 |
| Total Expenses | £17,087 | £17,133 | £17,202 | £17,273 | £17,358 | £86,053 |
| Profit Before Tax | £5,953 | £6,253 | £6,768 | £7,296 | £7,949 | £34,219 |
| Profit After Tax | £4,822 | £5,065 | £5,482 | £5,910 | £6,439 | £27,717 |
| Change In Property Value | £3,600 | £3,636 | £11,017 | £15,130 | £17,702 | £51,085 |
| Net Return | £8,422 | £8,701 | £16,499 | £21,040 | £24,141 | £78,803 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 7% | 8% | 14% | 18% | 21% | 69% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change