Flat
BS1
1 bed
1 bath
Charles Street, Kings Quarter Apartments BS1
South West, England · BS1
View property listing
Initial Investment
£25,600First YearProfit From Rental Income
£-5,230
↘ -20%After 5 Years
Change In Property Value
£15,820
↗ 19%After 5 Years
Return On Investment
41%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,572 | £4,641 | £4,757 | £4,876 | £5,022 | £23,866 |
| Total Expenses | £5,711 | £5,763 | £5,818 | £5,874 | £5,931 | £29,097 |
| Profit Before Tax | £-1,139 | £-1,123 | £-1,061 | £-998 | £-909 | £-5,230 |
| Profit After Tax | £-1,139 | £-1,123 | £-1,061 | £-998 | £-909 | £-5,230 |
| Change In Property Value | £1,640 | £1,673 | £3,413 | £4,436 | £4,658 | £15,820 |
| Net Return | £501 | £550 | £2,351 | £3,438 | £3,749 | £10,589 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -4% | -20% |
| Total Net Return (%) | 2% | 2% | 9% | 13% | 15% | 41% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change