Flat
BN1
0 beds
1 bath
Montpelier Crescent, Brighton BN1
South East, England · BN1
View property listing
Initial Investment
£45,985First YearProfit From Rental Income
£11,742
↗ 26%After 5 Years
Change In Property Value
£21,279
↗ 14%After 5 Years
Return On Investment
72%
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 | £11,640 | £11,815 | £12,110 | £12,413 | £12,785 | £60,762 |
| Total Expenses | £9,113 | £9,177 | £9,249 | £9,323 | £9,403 | £46,266 |
| Profit Before Tax | £2,527 | £2,638 | £2,861 | £3,089 | £3,382 | £14,497 |
| Profit After Tax | £2,047 | £2,137 | £2,317 | £2,502 | £2,739 | £11,742 |
| Change In Property Value | £1,500 | £1,514 | £4,589 | £6,302 | £7,373 | £21,279 |
| Net Return | £3,546 | £3,651 | £6,906 | £8,804 | £10,113 | £33,021 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 26% |
| Total Net Return (%) | 8% | 8% | 15% | 19% | 22% | 72% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change