Flat
BS1
1 bed
1 bath
Deanery Road, Harbourside BS1
South West, England · BS1
View property listing
Initial Investment
£81,250First YearProfit From Rental Income
£12,871
↗ 16%After 5 Years
Change In Property Value
£55,773
↗ 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 | £14,784 | £15,006 | £15,231 | £15,612 | £16,002 | £76,634 |
| Total Expenses | £12,005 | £12,077 | £12,140 | £12,220 | £12,302 | £60,745 |
| Profit Before Tax | £2,779 | £2,929 | £3,090 | £3,391 | £3,700 | £15,890 |
| Profit After Tax | £2,251 | £2,372 | £2,503 | £2,747 | £2,997 | £12,871 |
| Change In Property Value | £5,300 | £10,812 | £14,056 | £14,758 | £10,847 | £55,773 |
| Net Return | £7,551 | £13,184 | £16,559 | £17,505 | £13,844 | £68,644 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 9% | 16% | 20% | 22% | 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