Flat
BS1
2 beds
1 bath
Christmas Street, St. Bartholomews Court BS1
South West, England · BS1
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£19,751
↗ 18%After 5 Years
Change In Property Value
£73,663
↗ 21%After 5 Years
Return On Investment
84%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £19,536 | £19,829 | £20,126 | £20,630 | £21,145 | £101,267 |
| Total Expenses | £15,215 | £15,294 | £15,365 | £15,457 | £15,551 | £76,882 |
| Profit Before Tax | £4,321 | £4,535 | £4,762 | £5,173 | £5,594 | £24,384 |
| Profit After Tax | £3,500 | £3,673 | £3,857 | £4,190 | £4,531 | £19,751 |
| Change In Property Value | £7,000 | £14,280 | £18,564 | £19,492 | £14,327 | £73,663 |
| Net Return | £10,500 | £17,953 | £22,421 | £23,682 | £18,858 | £93,414 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 18% |
| Total Net Return (%) | 9% | 16% | 20% | 21% | 17% | 84% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change