Terraced
BN16
2 beds
2 baths
Station Road, Angmering, West Sussex BN16
South East, England · BN16
View property listing
Initial Investment
£104,875First YearProfit From Rental Income
£19,121
↗ 18%After 5 Years
Change In Property Value
£47,183
↗ 14%After 5 Years
Return On Investment
63%
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 | £19,620 | £19,914 | £20,412 | £20,922 | £21,550 | £102,419 |
| Total Expenses | £15,654 | £15,695 | £15,755 | £15,817 | £15,891 | £78,812 |
| Profit Before Tax | £3,966 | £4,219 | £4,657 | £5,105 | £5,659 | £23,607 |
| Profit After Tax | £3,213 | £3,418 | £3,772 | £4,135 | £4,584 | £19,121 |
| Change In Property Value | £3,325 | £3,358 | £10,175 | £13,974 | £16,350 | £47,183 |
| Net Return | £6,538 | £6,776 | £13,947 | £18,109 | £20,934 | £66,304 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 6% | 6% | 13% | 17% | 20% | 63% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change