Flat BN2 0 beds 1 bath

Pavilion Parade, Brighton BN2

South East, England · BN2

Initial Investment

First Year

£46,000First Year

Profit From Rental Income

After 5 Years

£13,332

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£21,286

↗ 14%After 5 Years

Return On Investment

75%

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	£12,060	£12,241	£12,547	£12,861	£13,246	£62,955
Total Expenses	£9,157	£9,221	£9,295	£9,370	£9,451	£46,495
Profit Before Tax	£2,903	£3,020	£3,252	£3,490	£3,795	£16,460
Profit After Tax	£2,351	£2,446	£2,634	£2,827	£3,074	£13,332
Change In Property Value	£1,500	£1,515	£4,590	£6,304	£7,376	£21,286
Net Return	£3,851	£3,961	£7,225	£9,131	£10,450	£34,618
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
Total Net Return (%)	8%	9%	16%	20%	23%	75%

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