Terraced
BN1
3 beds
2 baths
Sillwood Street, Brighton BN1
South East, England · BN1
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£35,583
↗ 28%After 5 Years
Change In Property Value
£56,762
↗ 14%After 5 Years
Return On Investment
72%
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 | £26,796 | £27,198 | £27,878 | £28,575 | £29,432 | £139,879 |
| Total Expenses | £19,050 | £19,101 | £19,180 | £19,261 | £19,357 | £95,949 |
| Profit Before Tax | £7,746 | £8,097 | £8,698 | £9,314 | £10,075 | £43,930 |
| Profit After Tax | £6,275 | £6,558 | £7,045 | £7,544 | £8,161 | £35,583 |
| Change In Property Value | £4,000 | £4,040 | £12,241 | £16,811 | £19,669 | £56,762 |
| Net Return | £10,275 | £10,598 | £19,286 | £24,356 | £27,830 | £92,345 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 28% |
| Total Net Return (%) | 8% | 8% | 15% | 19% | 22% | 72% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change