Flat
BN1
0 beds
1 bath
Dyke Road, Brighton BN1
South East, England · BN1
View property listing
Initial Investment
£52,000First YearProfit From Rental Income
£14,411
↗ 28%After 5 Years
Change In Property Value
£24,124
↗ 14%After 5 Years
Return On Investment
74%
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 | £13,188 | £13,386 | £13,720 | £14,063 | £14,485 | £68,843 |
| Total Expenses | £10,064 | £10,129 | £10,206 | £10,284 | £10,369 | £51,051 |
| Profit Before Tax | £3,124 | £3,256 | £3,515 | £3,780 | £4,117 | £17,792 |
| Profit After Tax | £2,531 | £2,638 | £2,847 | £3,061 | £3,334 | £14,411 |
| Change In Property Value | £1,700 | £1,717 | £5,203 | £7,145 | £8,359 | £24,124 |
| Net Return | £4,231 | £4,355 | £8,049 | £10,206 | £11,694 | £38,535 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 28% |
| Total Net Return (%) | 8% | 8% | 15% | 20% | 22% | 74% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change