Flat
BN5
2 beds
1 bath
Downs View Terrace, Henfield BN5
South East, England · BN5
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£13,892
↗ 13%After 5 Years
Change In Property Value
£49,666
↗ 14%After 5 Years
Return On Investment
57%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £20,652 | £20,962 | £21,486 | £22,023 | £22,684 | £107,806 |
| Total Expenses | £17,951 | £18,028 | £18,124 | £18,221 | £18,330 | £90,655 |
| Profit Before Tax | £2,701 | £2,933 | £3,362 | £3,802 | £4,354 | £17,151 |
| Profit After Tax | £2,187 | £2,376 | £2,723 | £3,079 | £3,526 | £13,892 |
| Change In Property Value | £3,500 | £3,535 | £10,711 | £14,710 | £17,211 | £49,666 |
| Net Return | £5,687 | £5,911 | £13,434 | £17,789 | £20,737 | £63,559 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 13% |
| Total Net Return (%) | 5% | 5% | 12% | 16% | 19% | 57% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change