Flat
BS5
2 beds
2 baths
Top Floor Modern Apartment, Snowberry Walk, St George BS5
South West, England · BS5
View property listing
Initial Investment
£79,500First YearProfit From Rental Income
£26,446
↗ 33%After 5 Years
Change In Property Value
£54,721
↗ 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 | £18,204 | £18,477 | £18,754 | £19,223 | £19,704 | £94,362 |
| Total Expenses | £12,186 | £12,263 | £12,332 | £12,421 | £12,511 | £61,713 |
| Profit Before Tax | £6,018 | £6,214 | £6,422 | £6,802 | £7,192 | £32,649 |
| Profit After Tax | £4,875 | £5,033 | £5,202 | £5,510 | £5,826 | £26,446 |
| Change In Property Value | £5,200 | £10,608 | £13,790 | £14,480 | £10,643 | £54,721 |
| Net Return | £10,075 | £15,641 | £18,992 | £19,990 | £16,469 | £81,167 |
| Return From Rental Income (%) | 6% | 6% | 7% | 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