Flat BN2 0 beds 1 bath

Marine Square, Brighton, East Sussex BN2

South East, England · BN2

Initial Investment

First Year

£43,000First Year

Profit From Rental Income

After 5 Years

£3,158

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£19,867

↗ 14%After 5 Years

Return On Investment

54%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,964	£9,098	£9,326	£9,559	£9,846	£46,793
Total Expenses	£8,451	£8,510	£8,576	£8,643	£8,715	£42,895
Profit Before Tax	£513	£588	£750	£916	£1,131	£3,898
Profit After Tax	£416	£476	£607	£742	£916	£3,158
Change In Property Value	£1,400	£1,414	£4,284	£5,884	£6,884	£19,867
Net Return	£1,816	£1,890	£4,892	£6,626	£7,801	£23,024
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	4%	4%	11%	15%	18%	54%

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