Flat
BS1
2 beds
2 baths
St. James Barton, City Centre BS1
South West, England · BS1
View property listing
Initial Investment
£88,250First YearProfit From Rental Income
£6,253
↗ 7%After 5 Years
Change In Property Value
£54,983
↗ 19%After 5 Years
Return On Investment
69%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,900 | £16,138 | £16,542 | £16,956 | £17,464 | £83,000 |
| Total Expenses | £14,897 | £14,967 | £15,051 | £15,136 | £15,229 | £75,280 |
| Profit Before Tax | £1,003 | £1,171 | £1,491 | £1,820 | £2,235 | £7,720 |
| Profit After Tax | £812 | £949 | £1,208 | £1,474 | £1,810 | £6,253 |
| Change In Property Value | £5,700 | £5,814 | £11,861 | £15,419 | £16,190 | £54,983 |
| Net Return | £6,512 | £6,763 | £13,069 | £16,893 | £18,000 | £61,236 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 7% | 8% | 15% | 19% | 20% | 69% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change