Flat
BS23
2 beds
1 bath
Apartment 3, Madeira Lodge, Birnbeck Road, Weston-Super-Mare BS23
South West, England · BS23
View property listing
Initial Investment
£64,000First YearProfit From Rental Income
£9,765
↗ 15%After 5 Years
Change In Property Value
£40,514
↗ 19%After 5 Years
Return On Investment
79%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,656 | £13,861 | £14,207 | £14,563 | £14,999 | £71,286 |
| Total Expenses | £11,697 | £11,764 | £11,841 | £11,921 | £12,007 | £59,231 |
| Profit Before Tax | £1,959 | £2,097 | £2,366 | £2,642 | £2,992 | £12,056 |
| Profit After Tax | £1,587 | £1,699 | £1,916 | £2,140 | £2,424 | £9,765 |
| Change In Property Value | £4,200 | £4,284 | £8,739 | £11,361 | £11,929 | £40,514 |
| Net Return | £5,787 | £5,983 | £10,656 | £13,501 | £14,353 | £50,279 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 9% | 9% | 17% | 21% | 22% | 79% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change