Flat
BN2
1 bed
1 bath
Marine Parade, Brighton BN2
South East, England · BN2
View property listing
Initial Investment
£49,000First YearProfit From Rental Income
£4,784
↗ 10%After 5 Years
Change In Property Value
£22,705
↗ 14%After 5 Years
Return On Investment
56%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,236 | £10,390 | £10,649 | £10,916 | £11,243 | £53,433 |
| Total Expenses | £9,372 | £9,433 | £9,502 | £9,572 | £9,648 | £47,527 |
| Profit Before Tax | £864 | £957 | £1,147 | £1,343 | £1,595 | £5,907 |
| Profit After Tax | £700 | £775 | £929 | £1,088 | £1,292 | £4,784 |
| Change In Property Value | £1,600 | £1,616 | £4,896 | £6,724 | £7,868 | £22,705 |
| Net Return | £2,300 | £2,391 | £5,826 | £7,812 | £9,160 | £27,489 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 5% | 5% | 12% | 16% | 19% | 56% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change