Flat
BN2
0 beds
0 baths
The Furlong, Brighton, East Sussex BN2
South East, England · BN2
View property listing
Initial Investment
£26,200First YearProfit From Rental Income
£-1,850
↘ -7%After 5 Years
Change In Property Value
£11,920
↗ 14%After 5 Years
Return On Investment
38%
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 | £5,376 | £5,457 | £5,593 | £5,733 | £5,905 | £28,063 |
| Total Expenses | £5,870 | £5,924 | £5,981 | £6,039 | £6,099 | £29,913 |
| Profit Before Tax | £-494 | £-468 | £-388 | £-306 | £-194 | £-1,850 |
| Profit After Tax | £-494 | £-468 | £-388 | £-306 | £-194 | £-1,850 |
| Change In Property Value | £840 | £848 | £2,571 | £3,530 | £4,131 | £11,920 |
| Net Return | £346 | £381 | £2,183 | £3,224 | £3,937 | £10,070 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -7% |
| Total Net Return (%) | 1% | 1% | 8% | 12% | 15% | 38% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change