Flat
BS2
0 beds
1 bath
Montague Court, Montague Hill South, Bristol BS2
South West, England · BS2
View property listing
Initial Investment
£45,400First YearProfit From Rental Income
£2,466
↗ 5%After 5 Years
Change In Property Value
£28,553
↗ 19%After 5 Years
Return On Investment
68%
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 | £9,120 | £9,257 | £9,488 | £9,725 | £10,017 | £47,608 |
| Total Expenses | £8,784 | £8,844 | £8,910 | £8,977 | £9,049 | £44,564 |
| Profit Before Tax | £336 | £413 | £579 | £748 | £968 | £3,044 |
| Profit After Tax | £272 | £335 | £469 | £606 | £784 | £2,466 |
| Change In Property Value | £2,960 | £3,019 | £6,159 | £8,007 | £8,407 | £28,553 |
| Net Return | £3,232 | £3,354 | £6,628 | £8,613 | £9,191 | £31,018 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 5% |
| Total Net Return (%) | 7% | 7% | 15% | 19% | 20% | 68% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change