Detached
BN2
3 beds
2 baths
High Street, Rottingdean, Brighton BN2
South East, England · BN2
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£24,943
↗ 19%After 5 Years
Change In Property Value
£56,762
↗ 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 | £24,000 | £24,360 | £24,969 | £25,593 | £26,361 | £125,283 |
| Total Expenses | £18,770 | £18,818 | £18,889 | £18,963 | £19,050 | £94,489 |
| Profit Before Tax | £5,230 | £5,542 | £6,080 | £6,631 | £7,311 | £30,794 |
| Profit After Tax | £4,236 | £4,489 | £4,925 | £5,371 | £5,922 | £24,943 |
| Change In Property Value | £4,000 | £4,040 | £12,241 | £16,811 | £19,669 | £56,762 |
| Net Return | £8,236 | £8,529 | £17,166 | £22,182 | £25,591 | £81,705 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 6% | 7% | 13% | 17% | 20% | 64% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change