Flat
BS1
2 beds
2 baths
Broad Weir, Bristol, Somerset BS1
South West, England · BS1
View property listing
Initial Investment
£107,500First YearProfit From Rental Income
£18,923
↗ 18%After 5 Years
Change In Property Value
£71,558
↗ 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 | £18,972 | £19,257 | £19,545 | £20,034 | £20,535 | £98,343 |
| Total Expenses | £14,837 | £14,915 | £14,985 | £15,076 | £15,168 | £74,981 |
| Profit Before Tax | £4,135 | £4,341 | £4,560 | £4,958 | £5,366 | £23,362 |
| Profit After Tax | £3,350 | £3,517 | £3,694 | £4,016 | £4,347 | £18,923 |
| Change In Property Value | £6,800 | £13,872 | £18,034 | £18,935 | £13,917 | £71,558 |
| Net Return | £10,150 | £17,389 | £21,728 | £22,952 | £18,264 | £90,481 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 18% |
| 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