Semi Detached
BN21
1 bed
1 bath
South Street, Eastbourne BN21
South East, England · BN21
View property listing
Initial Investment
£58,750First YearProfit From Rental Income
£10,930
↗ 19%After 5 Years
Change In Property Value
£27,317
↗ 14%After 5 Years
Return On Investment
65%
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 | £11,556 | £11,729 | £12,023 | £12,323 | £12,693 | £60,324 |
| Total Expenses | £9,293 | £9,322 | £9,362 | £9,403 | £9,451 | £46,830 |
| Profit Before Tax | £2,263 | £2,407 | £2,661 | £2,920 | £3,242 | £13,493 |
| Profit After Tax | £1,833 | £1,950 | £2,155 | £2,365 | £2,626 | £10,930 |
| Change In Property Value | £1,925 | £1,944 | £5,891 | £8,090 | £9,466 | £27,317 |
| Net Return | £3,758 | £3,894 | £8,046 | £10,456 | £12,092 | £38,246 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 6% | 7% | 14% | 18% | 21% | 65% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change