Flat
BS11
2 beds
1 bath
The Savoy, Station Road, Shirehampton BS11
South West, England · BS11
View property listing
Initial Investment
£68,500First YearProfit From Rental Income
£18,096
↗ 26%After 5 Years
Change In Property Value
£43,408
↗ 19%After 5 Years
Return On Investment
90%
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 | £16,812 | £17,064 | £17,491 | £17,928 | £18,466 | £87,761 |
| Total Expenses | £12,908 | £12,986 | £13,078 | £13,172 | £13,275 | £65,420 |
| Profit Before Tax | £3,904 | £4,078 | £4,413 | £4,756 | £5,191 | £22,341 |
| Profit After Tax | £3,162 | £3,303 | £3,574 | £3,852 | £4,204 | £18,096 |
| Change In Property Value | £4,500 | £4,590 | £9,364 | £12,173 | £12,781 | £43,408 |
| Net Return | £7,662 | £7,893 | £12,938 | £16,025 | £16,986 | £61,504 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 26% |
| Total Net Return (%) | 11% | 12% | 19% | 23% | 25% | 90% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change