Semi Detached
BN21
1 bed
1 bath
South Street, Eastbourne BN21
South East, England · BN21
View property listing
Initial Investment
£58,750First YearProfit From Rental Income
£12,391
↗ 21%After 5 Years
Change In Property Value
£27,317
↗ 14%After 5 Years
Return On Investment
68%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,940 | £12,119 | £12,422 | £12,733 | £13,115 | £62,328 |
| Total Expenses | £9,331 | £9,361 | £9,402 | £9,444 | £9,493 | £47,031 |
| Profit Before Tax | £2,609 | £2,758 | £3,020 | £3,289 | £3,622 | £15,298 |
| Profit After Tax | £2,113 | £2,234 | £2,446 | £2,664 | £2,934 | £12,391 |
| Change In Property Value | £1,925 | £1,944 | £5,891 | £8,090 | £9,466 | £27,317 |
| Net Return | £4,038 | £4,178 | £8,337 | £10,754 | £12,399 | £39,708 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 7% | 7% | 14% | 18% | 21% | 68% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change