Terraced BN20 2 beds 1 bath

Beechy Gardens, Eastbourne BN20

South East, England · BN20

Initial Investment

First Year

£89,982First Year

Profit From Rental Income

After 5 Years

£17,510

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£41,145

↗ 14%After 5 Years

Return On Investment

65%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,400	£17,661	£18,103	£18,555	£19,112	£90,830
Total Expenses	£13,744	£13,781	£13,836	£13,892	£13,959	£69,213
Profit Before Tax	£3,656	£3,880	£4,266	£4,663	£5,153	£21,618
Profit After Tax	£2,962	£3,143	£3,456	£3,777	£4,174	£17,510
Change In Property Value	£2,900	£2,928	£8,873	£12,186	£14,258	£41,145
Net Return	£5,861	£6,071	£12,329	£15,963	£18,432	£58,655
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	7%	7%	14%	18%	20%	65%

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