Flat
BS2
2 beds
1 bath
Hamilton Court, Montague Street BS2
South West, England · BS2
View property listing
Initial Investment
£88,250First YearProfit From Rental Income
£23,835
↗ 27%After 5 Years
Change In Property Value
£54,983
↗ 19%After 5 Years
Return On Investment
89%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £20,520 | £20,828 | £21,348 | £21,882 | £22,539 | £107,117 |
| Total Expenses | £15,359 | £15,436 | £15,531 | £15,628 | £15,737 | £77,692 |
| Profit Before Tax | £5,161 | £5,392 | £5,817 | £6,254 | £6,802 | £29,425 |
| Profit After Tax | £4,180 | £4,367 | £4,712 | £5,066 | £5,510 | £23,835 |
| Change In Property Value | £5,700 | £5,814 | £11,861 | £15,419 | £16,190 | £54,983 |
| Net Return | £9,880 | £10,181 | £16,573 | £20,484 | £21,699 | £78,817 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 11% | 12% | 19% | 23% | 25% | 89% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change