Flat
BS1
2 beds
2 baths
Frys Lane, Abel Yard Frys Lane BS1
South West, England · BS1
View property listing
Initial Investment
£46,600First YearProfit From Rental Income
£10,317
↗ 22%After 5 Years
Change In Property Value
£29,324
↗ 19%After 5 Years
Return On Investment
85%
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 | £11,352 | £11,522 | £11,810 | £12,106 | £12,469 | £59,259 |
| Total Expenses | £9,166 | £9,229 | £9,301 | £9,374 | £9,453 | £46,522 |
| Profit Before Tax | £2,186 | £2,293 | £2,510 | £2,732 | £3,016 | £12,737 |
| Profit After Tax | £1,771 | £1,858 | £2,033 | £2,213 | £2,443 | £10,317 |
| Change In Property Value | £3,040 | £3,101 | £6,326 | £8,223 | £8,634 | £29,324 |
| Net Return | £4,811 | £4,958 | £8,359 | £10,436 | £11,077 | £39,641 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 10% | 11% | 18% | 22% | 24% | 85% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change