Terraced BN2 2 beds 1 bath

Wyndham Street, Brighton BN2

South East, England · BN2

Initial Investment

First Year

£172,250First Year

Profit From Rental Income

After 5 Years

£41,390

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£74,500

↗ 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	£33,600	£34,104	£34,957	£35,831	£36,905	£175,397
Total Expenses	£24,689	£24,751	£24,847	£24,946	£25,064	£124,297
Profit Before Tax	£8,911	£9,353	£10,109	£10,885	£11,842	£51,099
Profit After Tax	£7,218	£7,576	£8,189	£8,817	£9,592	£41,390
Change In Property Value	£5,250	£5,303	£16,067	£22,065	£25,816	£74,500
Net Return	£12,468	£12,878	£24,255	£30,882	£35,408	£115,890
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