Terraced
BN2
4 beds
3 baths
Tudor Close, Dean Court Road, Rottingdean, Brighton BN2
South East, England · BN2
View property listing
Initial Investment
£231,750First YearProfit From Rental Income
£55,493
↗ 24%After 5 Years
Change In Property Value
£98,623
↗ 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 | £44,484 | £45,151 | £46,280 | £47,437 | £48,860 | £232,213 |
| Total Expenses | £32,523 | £32,601 | £32,724 | £32,851 | £33,004 | £163,703 |
| Profit Before Tax | £11,961 | £12,551 | £13,556 | £14,586 | £15,856 | £68,510 |
| Profit After Tax | £9,689 | £10,166 | £10,980 | £11,815 | £12,843 | £55,493 |
| Change In Property Value | £6,950 | £7,020 | £21,269 | £29,210 | £34,175 | £98,623 |
| Net Return | £16,639 | £17,185 | £32,249 | £41,024 | £47,019 | £154,116 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 7% | 7% | 14% | 18% | 20% | 67% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change