Flat
BS2
2 beds
2 baths
Hamilton Court, Stokes Croft BS2
South West, England · BS2
View property listing
Initial Investment
£83,000First YearProfit From Rental Income
£29,813
↗ 36%After 5 Years
Change In Property Value
£56,826
↗ 21%After 5 Years
Return On Investment
104%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £19,440 | £19,732 | £20,028 | £20,528 | £21,041 | £100,769 |
| Total Expenses | £12,631 | £12,710 | £12,781 | £12,873 | £12,967 | £63,962 |
| Profit Before Tax | £6,809 | £7,021 | £7,247 | £7,655 | £8,075 | £36,806 |
| Profit After Tax | £5,515 | £5,687 | £5,870 | £6,201 | £6,540 | £29,813 |
| Change In Property Value | £5,400 | £11,016 | £14,321 | £15,037 | £11,052 | £56,826 |
| Net Return | £10,915 | £16,703 | £20,191 | £21,238 | £17,592 | £86,639 |
| Return From Rental Income (%) | 7% | 7% | 7% | 7% | 8% | 36% |
| Total Net Return (%) | 13% | 20% | 24% | 26% | 21% | 104% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change