Flat
BS1
2 beds
2 baths
Hannover Quay, Bristol BS1
South West, England · BS1
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£23,756
↗ 18%After 5 Years
Change In Property Value
£84,186
↗ 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 | £22,320 | £22,655 | £22,995 | £23,569 | £24,159 | £115,698 |
| Total Expenses | £17,102 | £17,185 | £17,260 | £17,360 | £17,461 | £86,369 |
| Profit Before Tax | £5,218 | £5,469 | £5,734 | £6,210 | £6,697 | £29,329 |
| Profit After Tax | £4,227 | £4,430 | £4,645 | £5,030 | £5,425 | £23,756 |
| Change In Property Value | £8,000 | £16,320 | £21,216 | £22,277 | £16,373 | £84,186 |
| Net Return | £12,227 | £20,750 | £25,861 | £27,307 | £21,798 | £107,942 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 10% | 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