Flat BN2 1 bed 1 bath

Chesham Road, Brighton BN2

South East, England · BN2

Initial Investment

First Year

£31,000First Year

Profit From Rental Income

After 5 Years

£-266

↘ -1%After 5 Years

Change In Property Value

After 5 Years

£14,190

↗ 14%After 5 Years

Return On Investment

45%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,396	£6,492	£6,654	£6,821	£7,025	£33,388
Total Expenses	£6,607	£6,663	£6,722	£6,782	£6,846	£33,620
Profit Before Tax	£-211	£-171	£-68	£38	£180	£-232
Profit After Tax	£-211	£-171	£-68	£38	£146	£-266
Change In Property Value	£1,000	£1,010	£3,060	£4,203	£4,917	£14,190
Net Return	£789	£839	£2,993	£4,241	£5,063	£13,925
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-1%
Total Net Return (%)	3%	3%	10%	14%	16%	45%

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