Flat BN2 1 bed 1 bath

St James' Street, Brighton BN2

South East, England · BN2

Initial Investment

First Year

£53,500First Year

Profit From Rental Income

After 5 Years

£6,027

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£24,833

↗ 14%After 5 Years

Return On Investment

58%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,196	£11,364	£11,648	£11,939	£12,297	£58,445
Total Expenses	£10,063	£10,126	£10,197	£10,270	£10,348	£51,003
Profit Before Tax	£1,133	£1,238	£1,451	£1,669	£1,949	£7,441
Profit After Tax	£918	£1,003	£1,175	£1,352	£1,579	£6,027
Change In Property Value	£1,750	£1,768	£5,356	£7,355	£8,605	£24,833
Net Return	£2,668	£2,771	£6,531	£8,707	£10,184	£30,861
Return From Rental Income (%)	2%	2%	2%	3%	3%	11%
Total Net Return (%)	5%	5%	12%	16%	19%	58%

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