Detached BN2 3 beds 1 bath

Ovingdean Road, Ovingdean BN2

South East, England · BN2

Initial Investment

First Year

£181,000First Year

Profit From Rental Income

After 5 Years

£43,447

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£78,047

↗ 14%After 5 Years

Return On Investment

67%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£35,196	£35,724	£36,617	£37,532	£38,658	£183,728
Total Expenses	£25,841	£25,905	£26,005	£26,108	£26,231	£130,090
Profit Before Tax	£9,355	£9,819	£10,612	£11,425	£12,427	£53,638
Profit After Tax	£7,578	£7,953	£8,596	£9,254	£10,066	£43,447
Change In Property Value	£5,500	£5,555	£16,832	£23,115	£27,045	£78,047
Net Return	£13,078	£13,508	£25,427	£32,370	£37,111	£121,494
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	7%	7%	14%	18%	21%	67%

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