Terraced BN2 4 beds 3 baths

Tudor Close, Dean Court Road, Rottingdean, Brighton BN2

South East, England · BN2

Initial Investment

First Year

£231,750First Year

Profit From Rental Income

After 5 Years

£11,973

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£98,623

↗ 14%After 5 Years

Return On Investment

48%

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	£33,048	£33,544	£34,382	£35,242	£36,299	£172,515
Total Expenses	£31,379	£31,440	£31,535	£31,632	£31,748	£157,733
Profit Before Tax	£1,669	£2,104	£2,848	£3,610	£4,551	£14,782
Profit After Tax	£1,352	£1,704	£2,307	£2,924	£3,686	£11,973
Change In Property Value	£6,950	£7,020	£21,269	£29,210	£34,175	£98,623
Net Return	£8,302	£8,724	£23,576	£32,134	£37,862	£110,597
Return From Rental Income (%)	1%	1%	1%	1%	2%	5%
Total Net Return (%)	4%	4%	10%	14%	16%	48%

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