Flat
BS2
2 beds
1 bath
Hamilton Court, Montague Street BS2
South West, England · BS2
View property listing
Initial Investment
£88,250First YearProfit From Rental Income
£31,940
↗ 36%After 5 Years
Change In Property Value
£59,983
↗ 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 | £20,520 | £20,828 | £21,140 | £21,669 | £22,210 | £106,367 |
| Total Expenses | £13,222 | £13,303 | £13,375 | £13,470 | £13,566 | £66,935 |
| Profit Before Tax | £7,298 | £7,525 | £7,765 | £8,199 | £8,644 | £39,432 |
| Profit After Tax | £5,911 | £6,095 | £6,290 | £6,641 | £7,002 | £31,940 |
| Change In Property Value | £5,700 | £11,628 | £15,116 | £15,872 | £11,666 | £59,983 |
| Net Return | £11,611 | £17,723 | £21,406 | £22,514 | £18,668 | £91,922 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 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