Flat DA8 2 beds 2 baths

Schooner House, Chichester Wharf DA8

South East, England · DA8

Initial Investment

First Year

£81,247First Year

Profit From Rental Income

After 5 Years

£-848

↘ -1%After 5 Years

Change In Property Value

After 5 Years

£37,604

↗ 14%After 5 Years

Return On Investment

45%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,248	£13,447	£13,783	£14,127	£14,551	£69,156
Total Expenses	£13,838	£13,904	£13,981	£14,059	£14,144	£69,927
Profit Before Tax	£-590	£-458	£-198	£68	£407	£-771
Profit After Tax	£-590	£-458	£-198	£68	£330	£-848
Change In Property Value	£2,650	£2,676	£8,110	£11,137	£13,031	£37,604
Net Return	£2,059	£2,219	£7,912	£11,205	£13,360	£36,756
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-1%
Total Net Return (%)	3%	3%	10%	14%	16%	45%

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