Flat
BS1
2 beds
2 baths
Lewins Mead, Bristol BS1
South West, England · BS1
View property listing
Initial Investment
£125,000First YearProfit From Rental Income
£22,973
↗ 18%After 5 Years
Change In Property Value
£82,082
↗ 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 | £21,768 | £22,095 | £22,426 | £22,987 | £23,561 | £112,836 |
| Total Expenses | £16,725 | £16,808 | £16,882 | £16,980 | £17,080 | £84,474 |
| Profit Before Tax | £5,043 | £5,287 | £5,544 | £6,007 | £6,481 | £28,362 |
| Profit After Tax | £4,085 | £4,282 | £4,491 | £4,866 | £5,250 | £22,973 |
| Change In Property Value | £7,800 | £15,912 | £20,686 | £21,720 | £15,964 | £82,082 |
| Net Return | £11,885 | £20,194 | £25,176 | £26,585 | £21,214 | £105,055 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| 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