Flat
BS1
2 beds
2 baths
The Harris Lofts, Harbourside BS1
South West, England · BS1
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£36,997
↗ 27%After 5 Years
Change In Property Value
£81,992
↗ 19%After 5 Years
Return On Investment
87%
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 | £31,752 | £32,228 | £33,034 | £33,860 | £34,876 | £165,750 |
| Total Expenses | £23,712 | £23,844 | £24,004 | £24,167 | £24,347 | £120,074 |
| Profit Before Tax | £8,040 | £8,384 | £9,030 | £9,693 | £10,529 | £45,676 |
| Profit After Tax | £6,512 | £6,791 | £7,314 | £7,851 | £8,528 | £36,997 |
| Change In Property Value | £8,500 | £8,670 | £17,687 | £22,993 | £24,142 | £81,992 |
| Net Return | £15,012 | £15,461 | £25,001 | £30,844 | £32,671 | £118,990 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 11% | 11% | 18% | 22% | 24% | 87% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change