Flat
BS4
1 bed
1 bath
Willow Apartments, 6 Hazel Road BS4
South West, England · BS4
View property listing
Initial Investment
£60,100First YearProfit From Rental Income
£9,388
↗ 16%After 5 Years
Change In Property Value
£38,006
↗ 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 | £13,008 | £13,203 | £13,533 | £13,872 | £14,288 | £67,904 |
| Total Expenses | £11,117 | £11,182 | £11,258 | £11,336 | £11,420 | £56,313 |
| Profit Before Tax | £1,891 | £2,021 | £2,275 | £2,536 | £2,867 | £11,590 |
| Profit After Tax | £1,532 | £1,637 | £1,843 | £2,054 | £2,323 | £9,388 |
| Change In Property Value | £3,940 | £4,019 | £8,198 | £10,658 | £11,191 | £38,006 |
| Net Return | £5,472 | £5,656 | £10,041 | £12,712 | £13,513 | £47,394 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| 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