Flat
BS1
2 beds
2 baths
Lime Kiln Road, Bristol BS1
South West, England · BS1
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£27,806
↗ 19%After 5 Years
Change In Property Value
£94,710
↗ 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 | £25,116 | £25,493 | £25,875 | £26,522 | £27,185 | £130,191 |
| Total Expenses | £18,990 | £19,078 | £19,157 | £19,264 | £19,373 | £95,862 |
| Profit Before Tax | £6,126 | £6,415 | £6,718 | £7,258 | £7,812 | £34,329 |
| Profit After Tax | £4,962 | £5,196 | £5,441 | £5,879 | £6,328 | £27,806 |
| Change In Property Value | £9,000 | £18,360 | £23,868 | £25,061 | £18,420 | £94,710 |
| Net Return | £13,962 | £23,556 | £29,309 | £30,941 | £24,748 | £122,516 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 4% | 19% |
| 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