Flat
BS6
3 beds
2 baths
Albany Road, Montpelier BS6
South West, England · BS6
View property listing
Initial Investment
£88,250First YearProfit From Rental Income
£28,720
↗ 33%After 5 Years
Change In Property Value
£59,983
↗ 21%After 5 Years
Return On Investment
101%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £19,668 | £19,963 | £20,262 | £20,769 | £21,288 | £101,951 |
| Total Expenses | £13,137 | £13,216 | £13,287 | £13,380 | £13,474 | £66,494 |
| Profit Before Tax | £6,531 | £6,747 | £6,975 | £7,389 | £7,814 | £35,457 |
| Profit After Tax | £5,290 | £5,465 | £5,650 | £5,985 | £6,329 | £28,720 |
| Change In Property Value | £5,700 | £11,628 | £15,116 | £15,872 | £11,666 | £59,983 |
| Net Return | £10,990 | £17,093 | £20,766 | £21,858 | £17,995 | £88,703 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 33% |
| Total Net Return (%) | 12% | 19% | 24% | 25% | 20% | 101% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change