Flat
BS1
2 beds
2 baths
Frys Lane, Abel Yard Frys Lane BS1
South West, England · BS1
View property listing
Initial Investment
£49,000First YearProfit From Rental Income
£-296
↘ -1%After 5 Years
Change In Property Value
£30,868
↗ 19%After 5 Years
Return On Investment
62%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,928 | £9,062 | £9,288 | £9,521 | £9,806 | £46,605 |
| Total Expenses | £9,241 | £9,300 | £9,366 | £9,433 | £9,504 | £46,844 |
| Profit Before Tax | £-313 | £-238 | £-77 | £88 | £302 | £-238 |
| Profit After Tax | £-313 | £-238 | £-77 | £88 | £245 | £-296 |
| Change In Property Value | £3,200 | £3,264 | £6,659 | £8,656 | £9,089 | £30,868 |
| Net Return | £2,887 | £3,026 | £6,581 | £8,744 | £9,334 | £30,572 |
| Return From Rental Income (%) | -1% | 0% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | 6% | 6% | 13% | 18% | 19% | 62% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change