Detached BN17 2 beds 1 bath

North Street, Littlehampton BN17

South East, England · BN17

Initial Investment

First Year

£67,000First Year

Profit From Rental Income

After 5 Years

£12,767

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£31,219

↗ 14%After 5 Years

Return On Investment

66%

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	£13,200	£13,398	£13,733	£14,076	£14,499	£68,906
Total Expenses	£10,549	£10,580	£10,624	£10,669	£10,722	£53,144
Profit Before Tax	£2,652	£2,818	£3,109	£3,407	£3,776	£15,762
Profit After Tax	£2,148	£2,283	£2,518	£2,760	£3,059	£12,767
Change In Property Value	£2,200	£2,222	£6,733	£9,246	£10,818	£31,219
Net Return	£4,348	£4,505	£9,251	£12,006	£13,877	£43,986
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	6%	7%	14%	18%	21%	66%

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