Flat BN2 0 beds 1 bath

Eaton Place, Brighton BN2

South East, England · BN2

Initial Investment

First Year

£37,000First Year

Profit From Rental Income

After 5 Years

£6,508

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£17,028

↗ 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	£9,000	£9,135	£9,363	£9,597	£9,885	£46,981
Total Expenses	£7,661	£7,721	£7,786	£7,854	£7,925	£38,946
Profit Before Tax	£1,339	£1,414	£1,577	£1,744	£1,960	£8,035
Profit After Tax	£1,085	£1,146	£1,277	£1,413	£1,588	£6,508
Change In Property Value	£1,200	£1,212	£3,672	£5,043	£5,901	£17,028
Net Return	£2,285	£2,358	£4,950	£6,456	£7,489	£23,537
Return From Rental Income (%)	3%	3%	3%	4%	4%	18%
Total Net Return (%)	6%	6%	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