Flat BN2 0 beds 1 bath

Marine Parade, Brighton BN2

South East, England · BN2

Initial Investment

First Year

£38,500First Year

Profit From Rental Income

After 5 Years

£11,943

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£17,738

↗ 14%After 5 Years

Return On Investment

77%

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	£9,540	£9,683	£9,925	£10,173	£10,479	£49,800
Total Expenses	£6,924	£6,962	£7,008	£7,055	£7,107	£35,056
Profit Before Tax	£2,616	£2,721	£2,917	£3,118	£3,372	£14,744
Profit After Tax	£2,119	£2,204	£2,363	£2,526	£2,731	£11,943
Change In Property Value	£1,250	£1,263	£3,825	£5,254	£6,147	£17,738
Net Return	£3,369	£3,467	£6,188	£7,779	£8,878	£29,681
Return From Rental Income (%)	6%	6%	6%	7%	7%	31%
Total Net Return (%)	9%	9%	16%	20%	23%	77%

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