Flat
BN1
0 beds
1 bath
Kings Road, Brighton BN1
South East, England · BN1
View property listing
Initial Investment
£50,500First YearProfit From Rental Income
£13,753
↗ 27%After 5 Years
Change In Property Value
£23,414
↗ 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 | £12,804 | £12,996 | £13,321 | £13,654 | £14,064 | £66,839 |
| Total Expenses | £9,827 | £9,892 | £9,967 | £10,045 | £10,128 | £49,859 |
| Profit Before Tax | £2,977 | £3,104 | £3,354 | £3,609 | £3,935 | £16,980 |
| Profit After Tax | £2,412 | £2,514 | £2,716 | £2,924 | £3,188 | £13,753 |
| Change In Property Value | £1,650 | £1,667 | £5,049 | £6,935 | £8,114 | £23,414 |
| Net Return | £4,062 | £4,181 | £7,766 | £9,858 | £11,301 | £37,168 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| 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