Flat
BS1
2 beds
2 baths
Number One Building, City Centre BS1
South West, England · BS1
View property listing
Initial Investment
£142,500First YearProfit From Rental Income
£14,272
↗ 10%After 5 Years
Change In Property Value
£84,886
↗ 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 | £24,552 | £24,920 | £25,543 | £26,182 | £26,967 | £128,165 |
| Total Expenses | £21,912 | £21,995 | £22,100 | £22,208 | £22,329 | £110,545 |
| Profit Before Tax | £2,640 | £2,925 | £3,443 | £3,974 | £4,638 | £17,620 |
| Profit After Tax | £2,138 | £2,369 | £2,789 | £3,219 | £3,757 | £14,272 |
| Change In Property Value | £8,800 | £8,976 | £18,311 | £23,804 | £24,995 | £84,886 |
| Net Return | £10,938 | £11,345 | £21,100 | £27,023 | £28,751 | £99,158 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 10% |
| 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