Flat BN2 0 beds 1 bath

Marine Parade, Brighton BN2

South East, England · BN2

Initial Investment

First Year

£38,500First Year

Profit From Rental Income

After 5 Years

£1,915

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£17,738

↗ 14%After 5 Years

Return On Investment

51%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,004	£8,124	£8,327	£8,535	£8,791	£41,782
Total Expenses	£7,760	£7,818	£7,881	£7,946	£8,014	£39,418
Profit Before Tax	£244	£306	£446	£590	£777	£2,364
Profit After Tax	£198	£248	£361	£478	£630	£1,915
Change In Property Value	£1,250	£1,263	£3,825	£5,254	£6,147	£17,738
Net Return	£1,448	£1,511	£4,187	£5,731	£6,776	£19,653
Return From Rental Income (%)	1%	1%	1%	1%	2%	5%
Total Net Return (%)	4%	4%	11%	15%	18%	51%

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