Terraced BN20 2 beds 1 bath

Beechy Gardens, Eastbourne BN20

South East, England · BN20

Initial Investment

First Year

£89,982First Year

Profit From Rental Income

After 5 Years

£3,765

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£41,145

↗ 14%After 5 Years

Return On Investment

50%

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	£13,788	£13,995	£14,345	£14,703	£15,144	£71,975
Total Expenses	£13,383	£13,415	£13,460	£13,507	£13,562	£67,327
Profit Before Tax	£405	£580	£884	£1,196	£1,582	£4,648
Profit After Tax	£328	£470	£716	£969	£1,282	£3,765
Change In Property Value	£2,900	£2,928	£8,873	£12,186	£14,258	£41,145
Net Return	£3,228	£3,398	£9,590	£13,155	£15,539	£44,910
Return From Rental Income (%)	0%	1%	1%	1%	1%	4%
Total Net Return (%)	4%	4%	11%	15%	17%	50%

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