Flat
BS1
2 beds
2 baths
Everards Court, Bristol BS1
South West, England · BS1
View property listing
Initial Investment
£93,482First YearProfit From Rental Income
£15,708
↗ 17%After 5 Years
Change In Property Value
£63,129
↗ 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 | £16,740 | £16,991 | £17,246 | £17,677 | £18,119 | £86,773 |
| Total Expenses | £13,325 | £13,400 | £13,466 | £13,551 | £13,638 | £67,381 |
| Profit Before Tax | £3,415 | £3,591 | £3,779 | £4,126 | £4,481 | £19,392 |
| Profit After Tax | £2,766 | £2,909 | £3,061 | £3,342 | £3,629 | £15,708 |
| Change In Property Value | £5,999 | £12,238 | £15,909 | £16,705 | £12,278 | £63,129 |
| Net Return | £8,765 | £15,147 | £18,971 | £20,047 | £15,907 | £78,837 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 9% | 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