Terraced
BN1
2 beds
1 bath
Marlborough Street, Brighton BN1
South East, England · BN1
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£42,666
↗ 28%After 5 Years
Change In Property Value
£67,404
↗ 14%After 5 Years
Return On Investment
71%
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 | £31,824 | £32,301 | £33,109 | £33,937 | £34,955 | £166,126 |
| Total Expenses | £22,528 | £22,587 | £22,679 | £22,772 | £22,885 | £113,452 |
| Profit Before Tax | £9,296 | £9,714 | £10,430 | £11,164 | £12,070 | £52,674 |
| Profit After Tax | £7,530 | £7,868 | £8,448 | £9,043 | £9,776 | £42,666 |
| Change In Property Value | £4,750 | £4,798 | £14,536 | £19,963 | £23,357 | £67,404 |
| Net Return | £12,280 | £12,666 | £22,985 | £29,006 | £33,134 | £110,070 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 28% |
| Total Net Return (%) | 8% | 8% | 15% | 19% | 21% | 71% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change