Flat
BN1
1 bed
1 bath
Compton Avenue, Brighton BN1
South East, England · BN1
View property listing
Initial Investment
£41,500First YearProfit From Rental Income
£9,715
↗ 23%After 5 Years
Change In Property Value
£19,157
↗ 14%After 5 Years
Return On Investment
70%
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 | £10,476 | £10,633 | £10,899 | £11,171 | £11,507 | £54,686 |
| Total Expenses | £8,404 | £8,465 | £8,535 | £8,606 | £8,682 | £42,693 |
| Profit Before Tax | £2,072 | £2,168 | £2,364 | £2,565 | £2,824 | £11,994 |
| Profit After Tax | £1,679 | £1,756 | £1,915 | £2,078 | £2,288 | £9,715 |
| Change In Property Value | £1,350 | £1,364 | £4,131 | £5,674 | £6,638 | £19,157 |
| Net Return | £3,029 | £3,119 | £6,046 | £7,752 | £8,926 | £28,872 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 23% |
| Total Net Return (%) | 7% | 8% | 15% | 19% | 22% | 70% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change