Flat
BS1
2 beds
2 baths
The Harris Lofts, Harbourside BS1
South West, England · BS1
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£13,486
↗ 10%After 5 Years
Change In Property Value
£81,992
↗ 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 | £23,712 | £24,068 | £24,669 | £25,286 | £26,045 | £123,780 |
| Total Expenses | £21,233 | £21,315 | £21,418 | £21,523 | £21,642 | £107,131 |
| Profit Before Tax | £2,479 | £2,753 | £3,252 | £3,763 | £4,403 | £16,649 |
| Profit After Tax | £2,008 | £2,230 | £2,634 | £3,048 | £3,566 | £13,486 |
| Change In Property Value | £8,500 | £8,670 | £17,687 | £22,993 | £24,142 | £81,992 |
| Net Return | £10,508 | £10,900 | £20,321 | £26,041 | £27,709 | £95,478 |
| Return From Rental Income (%) | 1% | 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