Detached BN2 3 beds 2 baths

Falmer Road, Brighton BN2

South East, England · BN2

Initial Investment

First Year

£163,500First Year

Profit From Rental Income

After 5 Years

£39,334

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£70,952

↗ 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	£32,004	£32,484	£33,296	£34,129	£35,152	£167,065
Total Expenses	£23,538	£23,597	£23,689	£23,784	£23,897	£118,505
Profit Before Tax	£8,466	£8,887	£9,607	£10,345	£11,256	£48,560
Profit After Tax	£6,858	£7,198	£7,782	£8,379	£9,117	£39,334
Change In Property Value	£5,000	£5,050	£15,302	£21,014	£24,586	£70,952
Net Return	£11,858	£12,248	£23,083	£29,394	£33,704	£110,286
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	7%	7%	14%	18%	21%	67%

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