Flat
BS1
2 beds
2 baths
The Crescent, Hannover Quay BS1
South West, England · BS1
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£16,092
↗ 10%After 5 Years
Change In Property Value
£91,638
↗ 19%After 5 Years
Return On Investment
70%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £26,508 | £26,906 | £27,578 | £28,268 | £29,116 | £138,375 |
| Total Expenses | £23,496 | £23,582 | £23,692 | £23,805 | £23,933 | £118,509 |
| Profit Before Tax | £3,012 | £3,323 | £3,886 | £4,462 | £5,183 | £19,866 |
| Profit After Tax | £2,439 | £2,692 | £3,148 | £3,615 | £4,198 | £16,092 |
| Change In Property Value | £9,500 | £9,690 | £19,768 | £25,698 | £26,983 | £91,638 |
| Net Return | £11,939 | £12,382 | £22,915 | £29,312 | £31,181 | £107,730 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 8% | 8% | 15% | 19% | 20% | 70% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change