Flat
BS2
2 beds
1 bath
Dove Street South, Stokes Croft BS2
South West, England · BS2
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£26,978
↗ 35%After 5 Years
Change In Property Value
£52,616
↗ 21%After 5 Years
Return On Investment
105%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,000 | £18,270 | £18,544 | £19,008 | £19,483 | £93,305 |
| Total Expenses | £11,844 | £11,921 | £11,989 | £12,077 | £12,168 | £59,999 |
| Profit Before Tax | £6,156 | £6,349 | £6,555 | £6,930 | £7,315 | £33,306 |
| Profit After Tax | £4,987 | £5,143 | £5,309 | £5,614 | £5,925 | £26,978 |
| Change In Property Value | £5,000 | £10,200 | £13,260 | £13,923 | £10,233 | £52,616 |
| Net Return | £9,987 | £15,343 | £18,569 | £19,537 | £16,159 | £79,594 |
| Return From Rental Income (%) | 7% | 7% | 7% | 7% | 8% | 35% |
| Total Net Return (%) | 13% | 20% | 24% | 26% | 21% | 105% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change