Semi Detached BN18 3 beds 1 bath

London Road, Arundel, West Sussex BN18

South East, England · BN18

Initial Investment

First Year

£119,225First Year

Profit From Rental Income

After 5 Years

£23,173

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£53,001

↗ 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	£22,416	£22,752	£23,321	£23,904	£24,621	£117,015
Total Expenses	£17,560	£17,605	£17,673	£17,742	£17,825	£88,405
Profit Before Tax	£4,856	£5,147	£5,648	£6,162	£6,797	£28,609
Profit After Tax	£3,933	£4,169	£4,575	£4,991	£5,505	£23,173
Change In Property Value	£3,735	£3,772	£11,430	£15,698	£18,366	£53,001
Net Return	£7,668	£7,941	£16,005	£20,689	£23,871	£76,175
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