Flat BN1 0 beds 1 bath

Kings Road, Brighton BN1

South East, England · BN1

Initial Investment

First Year

£49,000First Year

Profit From Rental Income

After 5 Years

£5,440

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£22,705

↗ 14%After 5 Years

Return On Investment

57%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,420	£12,606	£12,921	£13,244	£13,642	£64,834
Total Expenses	£11,400	£11,506	£11,620	£11,735	£11,856	£58,118
Profit Before Tax	£1,020	£1,100	£1,302	£1,509	£1,785	£6,716
Profit After Tax	£826	£891	£1,054	£1,222	£1,446	£5,440
Change In Property Value	£1,600	£1,616	£4,896	£6,724	£7,868	£22,705
Net Return	£2,426	£2,507	£5,951	£7,947	£9,314	£28,145
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	5%	5%	12%	16%	19%	57%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change