Flat BN2 0 beds 1 bath

Walpole Terrace, Brighton, East Sussex BN2

South East, England · BN2

Initial Investment

First Year

£44,500First Year

Profit From Rental Income

After 5 Years

£3,541

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£20,576

↗ 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	£9,276	£9,415	£9,651	£9,892	£10,189	£48,422
Total Expenses	£8,680	£8,740	£8,807	£8,875	£8,947	£44,050
Profit Before Tax	£596	£675	£844	£1,017	£1,241	£4,372
Profit After Tax	£482	£547	£683	£824	£1,005	£3,541
Change In Property Value	£1,450	£1,465	£4,437	£6,094	£7,130	£20,576
Net Return	£1,932	£2,011	£5,121	£6,918	£8,136	£24,118
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	4%	5%	12%	16%	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