Flat BN2 0 beds 0 baths

Marine Parade, Brighton BN2

South East, England · BN2

Initial Investment

First Year

£40,000First Year

Profit From Rental Income

After 5 Years

£11,087

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£18,448

↗ 14%After 5 Years

Return On Investment

74%

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	£10,092	£10,243	£10,499	£10,762	£11,085	£52,682
Total Expenses	£7,687	£7,737	£7,795	£7,855	£7,920	£38,994
Profit Before Tax	£2,405	£2,506	£2,704	£2,907	£3,165	£13,688
Profit After Tax	£1,948	£2,030	£2,190	£2,355	£2,564	£11,087
Change In Property Value	£1,300	£1,313	£3,978	£5,464	£6,392	£18,448
Net Return	£3,248	£3,343	£6,169	£7,818	£8,956	£29,535
Return From Rental Income (%)	5%	5%	5%	6%	6%	28%
Total Net Return (%)	8%	8%	15%	20%	22%	74%

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