Flat
BS2
1 bed
1 bath
Waterloo Road, Old Market BS2
South West, England · BS2
View property listing
Initial Investment
£61,000First YearProfit From Rental Income
£19,890
↗ 33%After 5 Years
Change In Property Value
£42,093
↗ 21%After 5 Years
Return On Investment
102%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,400 | £14,616 | £14,835 | £15,206 | £15,586 | £74,644 |
| Total Expenses | £9,875 | £9,947 | £10,010 | £10,088 | £10,169 | £50,089 |
| Profit Before Tax | £4,525 | £4,669 | £4,826 | £5,118 | £5,417 | £24,555 |
| Profit After Tax | £3,665 | £3,782 | £3,909 | £4,145 | £4,388 | £19,890 |
| Change In Property Value | £4,000 | £8,160 | £10,608 | £11,138 | £8,187 | £42,093 |
| Net Return | £7,665 | £11,942 | £14,517 | £15,284 | £12,575 | £61,983 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 33% |
| Total Net Return (%) | 13% | 20% | 24% | 25% | 21% | 102% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change