Terraced
BN1
2 beds
1 bath
North Road, Preston, Brighton BN1
South East, England · BN1
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£7,000
↗ 5%After 5 Years
Change In Property Value
£63,857
↗ 14%After 5 Years
Return On Investment
49%
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 | £21,396 | £21,717 | £22,260 | £22,816 | £23,501 | £111,690 |
| Total Expenses | £20,493 | £20,537 | £20,602 | £20,669 | £20,748 | £103,049 |
| Profit Before Tax | £903 | £1,180 | £1,658 | £2,148 | £2,753 | £8,641 |
| Profit After Tax | £731 | £956 | £1,343 | £1,740 | £2,230 | £7,000 |
| Change In Property Value | £4,500 | £4,545 | £13,771 | £18,913 | £22,128 | £63,857 |
| Net Return | £5,231 | £5,501 | £15,114 | £20,652 | £24,358 | £70,856 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 5% |
| Total Net Return (%) | 4% | 4% | 10% | 14% | 17% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change