Flat
BS1
2 beds
2 baths
Lime Kiln Road, Bristol BS1
South West, England · BS1
View property listing
Initial Investment
£172,250First YearProfit From Rental Income
£33,814
↗ 20%After 5 Years
Change In Property Value
£110,494
↗ 21%After 5 Years
Return On Investment
84%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £29,292 | £29,731 | £30,177 | £30,932 | £31,705 | £151,838 |
| Total Expenses | £21,821 | £21,915 | £22,001 | £22,118 | £22,238 | £110,092 |
| Profit Before Tax | £7,471 | £7,816 | £8,177 | £8,814 | £9,467 | £41,745 |
| Profit After Tax | £6,051 | £6,331 | £6,623 | £7,139 | £7,668 | £33,814 |
| Change In Property Value | £10,500 | £21,420 | £27,846 | £29,238 | £21,490 | £110,494 |
| Net Return | £16,551 | £27,751 | £34,469 | £36,378 | £29,159 | £144,308 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 4% | 20% |
| Total Net Return (%) | 10% | 16% | 20% | 21% | 17% | 84% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change