Flat
BS1
2 beds
1 bath
Charlotte Street, Brandon Hill BS1
South West, England · BS1
View property listing
Initial Investment
£151,250First YearProfit From Rental Income
£40,676
↗ 27%After 5 Years
Change In Property Value
£89,709
↗ 19%After 5 Years
Return On Investment
86%
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 | £34,740 | £35,261 | £36,143 | £37,046 | £38,158 | £181,348 |
| Total Expenses | £25,897 | £26,040 | £26,214 | £26,391 | £26,587 | £131,130 |
| Profit Before Tax | £8,843 | £9,221 | £9,929 | £10,655 | £11,570 | £50,218 |
| Profit After Tax | £7,163 | £7,469 | £8,042 | £8,630 | £9,372 | £40,676 |
| Change In Property Value | £9,300 | £9,486 | £19,351 | £25,157 | £26,415 | £89,709 |
| Net Return | £16,463 | £16,955 | £27,394 | £33,787 | £35,787 | £130,385 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 11% | 11% | 18% | 22% | 24% | 86% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change