Flat
BS1
2 beds
2 baths
Southey House, Wine Street BS1
South West, England · BS1
View property listing
Initial Investment
£116,250First YearProfit From Rental Income
£10,386
↗ 9%After 5 Years
Change In Property Value
£70,417
↗ 19%After 5 Years
Return On Investment
70%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £20,364 | £20,669 | £21,186 | £21,716 | £22,367 | £106,303 |
| Total Expenses | £18,518 | £18,594 | £18,689 | £18,786 | £18,894 | £93,480 |
| Profit Before Tax | £1,846 | £2,075 | £2,497 | £2,930 | £3,474 | £12,822 |
| Profit After Tax | £1,495 | £1,681 | £2,023 | £2,373 | £2,814 | £10,386 |
| Change In Property Value | £7,300 | £7,446 | £15,190 | £19,747 | £20,734 | £70,417 |
| Net Return | £8,795 | £9,127 | £17,213 | £22,120 | £23,548 | £80,803 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 8% | 8% | 15% | 19% | 20% | 70% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change