Terraced BN2 2 beds 1 bath

Camelford Street, Brighton, East Sussex BN2

South East, England · BN2

Initial Investment

First Year

£119,750First Year

Profit From Rental Income

After 5 Years

£28,960

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£53,214

↗ 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	£24,000	£24,360	£24,969	£25,593	£26,361	£125,283
Total Expenses	£17,778	£17,826	£17,897	£17,971	£18,058	£89,530
Profit Before Tax	£6,222	£6,534	£7,072	£7,623	£8,303	£35,753
Profit After Tax	£5,040	£5,293	£5,728	£6,174	£6,725	£28,960
Change In Property Value	£3,750	£3,788	£11,476	£15,761	£18,440	£53,214
Net Return	£8,790	£9,080	£17,204	£21,935	£25,165	£82,174
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	7%	8%	14%	18%	21%	69%

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