Flat
BN2
1 bed
0 baths
Charlotte Street, Brighton BN2
South East, England · BN2
View property listing
Initial Investment
£86,482First YearProfit From Rental Income
£26,412
↗ 31%After 5 Years
Change In Property Value
£39,726
↗ 14%After 5 Years
Return On Investment
76%
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 | £21,732 | £22,058 | £22,609 | £23,175 | £23,870 | £113,444 |
| Total Expenses | £15,953 | £16,047 | £16,160 | £16,275 | £16,402 | £80,837 |
| Profit Before Tax | £5,779 | £6,011 | £6,450 | £6,900 | £7,468 | £32,607 |
| Profit After Tax | £4,681 | £4,869 | £5,224 | £5,589 | £6,049 | £26,412 |
| Change In Property Value | £2,800 | £2,827 | £8,567 | £11,766 | £13,766 | £39,726 |
| Net Return | £7,480 | £7,696 | £13,791 | £17,354 | £19,815 | £66,138 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 31% |
| Total Net Return (%) | 9% | 9% | 16% | 20% | 23% | 76% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change