Terraced BN16 2 beds 2 baths

Station Road, Angmering, West Sussex BN16

South East, England · BN16

Initial Investment

First Year

£104,875First Year

Profit From Rental Income

After 5 Years

£4,600

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£47,183

↗ 14%After 5 Years

Return On Investment

49%

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	£15,804	£16,041	£16,442	£16,853	£17,359	£82,499
Total Expenses	£15,272	£15,308	£15,358	£15,410	£15,472	£76,820
Profit Before Tax	£532	£734	£1,084	£1,443	£1,887	£5,679
Profit After Tax	£431	£594	£878	£1,169	£1,529	£4,600
Change In Property Value	£3,325	£3,358	£10,175	£13,974	£16,350	£47,183
Net Return	£3,756	£3,952	£11,053	£15,143	£17,879	£51,783
Return From Rental Income (%)	0%	1%	1%	1%	1%	4%
Total Net Return (%)	4%	4%	11%	14%	17%	49%

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