Flat
BN1
0 beds
1 bath
Gloucester Place, Brighton, East Sussex BN1
South East, England · BN1
View property listing
Initial Investment
£65,500First YearProfit From Rental Income
£11,793
↗ 18%After 5 Years
Change In Property Value
£30,509
↗ 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 | £14,400 | £14,616 | £14,981 | £15,356 | £15,817 | £75,170 |
| Total Expenses | £11,970 | £12,038 | £12,117 | £12,199 | £12,287 | £60,611 |
| Profit Before Tax | £2,430 | £2,578 | £2,864 | £3,157 | £3,529 | £14,559 |
| Profit After Tax | £1,968 | £2,088 | £2,320 | £2,557 | £2,859 | £11,793 |
| Change In Property Value | £2,150 | £2,172 | £6,580 | £9,036 | £10,572 | £30,509 |
| Net Return | £4,118 | £4,260 | £8,900 | £11,594 | £13,431 | £42,302 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| 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