Detached BN1 3 beds 1 bath

Black Lion Lane, Brighton, East Sussex BN1

South East, England · BN1

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£21,561

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£49,666

↗ 14%After 5 Years

Return On Investment

64%

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	£21,000	£21,315	£21,848	£22,394	£23,066	£109,623
Total Expenses	£16,486	£16,529	£16,593	£16,659	£16,737	£83,004
Profit Before Tax	£4,514	£4,786	£5,255	£5,735	£6,329	£26,618
Profit After Tax	£3,656	£3,876	£4,256	£4,646	£5,127	£21,561
Change In Property Value	£3,500	£3,535	£10,711	£14,710	£17,211	£49,666
Net Return	£7,156	£7,411	£14,967	£19,355	£22,337	£71,227
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	6%	7%	13%	17%	20%	64%

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