Flat BN1 2 beds 1 bath

2 Victoria Place, Brighton BN1

South East, England · BN1

Initial Investment

First Year

£251,000First Year

Profit From Rental Income

After 5 Years

£74,277

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£106,428

↗ 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	£58,212	£59,085	£60,562	£62,076	£63,939	£303,875
Total Expenses	£41,898	£42,131	£42,415	£42,705	£43,026	£212,175
Profit Before Tax	£16,314	£16,954	£18,148	£19,372	£20,913	£91,700
Profit After Tax	£13,214	£13,733	£14,700	£15,691	£16,939	£74,277
Change In Property Value	£7,500	£7,575	£22,952	£31,521	£36,880	£106,428
Net Return	£20,714	£21,308	£37,652	£47,212	£53,819	£180,705
Return From Rental Income (%)	5%	5%	6%	6%	7%	30%
Total Net Return (%)	8%	8%	15%	19%	21%	72%

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