Flat
BS1
2 beds
2 baths
Hannover Quay, Bristol BS1
South West, England · BS1
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£39,268
↗ 27%After 5 Years
Change In Property Value
£86,815
↗ 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 | £33,612 | £34,116 | £34,969 | £35,843 | £36,919 | £175,459 |
| Total Expenses | £25,077 | £25,216 | £25,384 | £25,557 | £25,746 | £126,981 |
| Profit Before Tax | £8,535 | £8,900 | £9,585 | £10,287 | £11,172 | £48,478 |
| Profit After Tax | £6,913 | £7,209 | £7,764 | £8,332 | £9,049 | £39,268 |
| Change In Property Value | £9,000 | £9,180 | £18,727 | £24,345 | £25,563 | £86,815 |
| Net Return | £15,913 | £16,389 | £26,491 | £32,678 | £34,612 | £126,083 |
| 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