Semi Detached BN1 2 beds 1 bath

Preston Drove, Brighton BN1

South East, England · BN1

Initial Investment

First Year

£172,250First Year

Profit From Rental Income

After 5 Years

£33,399

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£74,500

↗ 14%After 5 Years

Return On Investment

63%

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	£31,500	£31,972	£32,772	£33,591	£34,599	£164,434
Total Expenses	£24,479	£24,538	£24,629	£24,722	£24,833	£123,201
Profit Before Tax	£7,021	£7,434	£8,143	£8,869	£9,766	£41,233
Profit After Tax	£5,687	£6,022	£6,596	£7,184	£7,910	£33,399
Change In Property Value	£5,250	£5,303	£16,067	£22,065	£25,816	£74,500
Net Return	£10,937	£11,324	£22,662	£29,249	£33,726	£107,898
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	6%	7%	13%	17%	20%	63%

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