Flat
BN1
0 beds
1 bath
Kings Road, Brighton BN1
South East, England · BN1
View property listing
Initial Investment
£50,500First YearProfit From Rental Income
£7,086
↗ 14%After 5 Years
Change In Property Value
£23,414
↗ 14%After 5 Years
Return On Investment
60%
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 | £11,052 | £11,218 | £11,498 | £11,786 | £12,139 | £57,693 |
| Total Expenses | £9,652 | £9,714 | £9,785 | £9,858 | £9,936 | £48,944 |
| Profit Before Tax | £1,400 | £1,504 | £1,713 | £1,928 | £2,203 | £8,748 |
| Profit After Tax | £1,134 | £1,218 | £1,388 | £1,562 | £1,785 | £7,086 |
| Change In Property Value | £1,650 | £1,667 | £5,049 | £6,935 | £8,114 | £23,414 |
| Net Return | £2,784 | £2,884 | £6,437 | £8,496 | £9,898 | £30,500 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 4% | 14% |
| Total Net Return (%) | 6% | 6% | 13% | 17% | 20% | 60% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change