Flat
BS2
2 beds
1 bath
High Kingsdown, Kingsdown BS2
South West, England · BS2
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£26,495
↗ 28%After 5 Years
Change In Property Value
£57,877
↗ 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 | £22,416 | £22,752 | £23,321 | £23,904 | £24,621 | £117,015 |
| Total Expenses | £16,651 | £16,742 | £16,853 | £16,966 | £17,092 | £84,305 |
| Profit Before Tax | £5,765 | £6,010 | £6,468 | £6,938 | £7,530 | £32,710 |
| Profit After Tax | £4,670 | £4,868 | £5,239 | £5,620 | £6,099 | £26,495 |
| Change In Property Value | £6,000 | £6,120 | £12,485 | £16,230 | £17,042 | £57,877 |
| Net Return | £10,670 | £10,988 | £17,724 | £21,850 | £23,141 | £84,372 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 28% |
| 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