Terraced BN1 2 beds 1 bath

South Street, Falmer, Brighton BN1

South East, England · BN1

Initial Investment

First Year

£102,250First Year

Profit From Rental Income

After 5 Years

£4,480

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£46,119

↗ 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	£15,456	£15,688	£16,080	£16,482	£16,976	£80,682
Total Expenses	£14,940	£14,975	£15,025	£15,076	£15,136	£75,151
Profit Before Tax	£516	£713	£1,055	£1,406	£1,841	£5,531
Profit After Tax	£418	£578	£855	£1,139	£1,491	£4,480
Change In Property Value	£3,250	£3,283	£9,946	£13,659	£15,981	£46,119
Net Return	£3,668	£3,860	£10,801	£14,798	£17,472	£50,599
Return From Rental Income (%)	0%	1%	1%	1%	1%	4%
Total Net Return (%)	4%	4%	11%	14%	17%	49%

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