Flat
BS4
2 beds
1 bath
The Beeches, Salisbury Road, St. Annes Park BS4
South West, England · BS4
View property listing
Initial Investment
£65,500First YearProfit From Rental Income
£11,017
↗ 17%After 5 Years
Change In Property Value
£41,478
↗ 19%After 5 Years
Return On Investment
80%
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 | £14,196 | £14,409 | £14,769 | £15,138 | £15,593 | £74,105 |
| Total Expenses | £11,950 | £12,017 | £12,096 | £12,177 | £12,265 | £60,504 |
| Profit Before Tax | £2,246 | £2,392 | £2,673 | £2,962 | £3,328 | £13,601 |
| Profit After Tax | £1,819 | £1,937 | £2,165 | £2,399 | £2,695 | £11,017 |
| Change In Property Value | £4,300 | £4,386 | £8,947 | £11,632 | £12,213 | £41,478 |
| Net Return | £6,119 | £6,323 | £11,113 | £14,031 | £14,909 | £52,495 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 9% | 10% | 17% | 21% | 23% | 80% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change