Detached BN20 3 beds 2 baths

Wannock Lane, Eastbourne BN20

South East, England · BN20

Initial Investment

First Year

£170,500First Year

Profit From Rental Income

After 5 Years

£33,061

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£73,790

↗ 14%After 5 Years

Return On Investment

63%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£31,200	£31,668	£32,460	£33,271	£34,269	£162,868
Total Expenses	£24,251	£24,309	£24,399	£24,491	£24,602	£122,053
Profit Before Tax	£6,949	£7,359	£8,060	£8,780	£9,668	£40,816
Profit After Tax	£5,629	£5,961	£6,529	£7,112	£7,831	£33,061
Change In Property Value	£5,200	£5,252	£15,914	£21,855	£25,570	£73,790
Net Return	£10,829	£11,213	£22,443	£28,966	£33,401	£106,851
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	6%	7%	13%	17%	20%	63%

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