Flat
BS5
1 bed
1 bath
Air Balloon Road, St George BS5
South West, England · BS5
View property listing
Initial Investment
£52,000First YearProfit From Rental Income
£14,367
↗ 28%After 5 Years
Change In Property Value
£35,779
↗ 21%After 5 Years
Return On Investment
96%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,904 | £12,083 | £12,264 | £12,570 | £12,885 | £61,705 |
| Total Expenses | £8,660 | £8,728 | £8,787 | £8,860 | £8,934 | £43,969 |
| Profit Before Tax | £3,244 | £3,355 | £3,477 | £3,711 | £3,951 | £17,737 |
| Profit After Tax | £2,628 | £2,717 | £2,816 | £3,006 | £3,200 | £14,367 |
| Change In Property Value | £3,400 | £6,936 | £9,017 | £9,468 | £6,959 | £35,779 |
| Net Return | £6,028 | £9,653 | £11,833 | £12,473 | £10,159 | £50,146 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 28% |
| Total Net Return (%) | 12% | 19% | 23% | 24% | 20% | 96% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change