Flat
BS1
2 beds
1 bath
Broad Weir, Bristol BS1
South West, England · BS1
View property listing
Initial Investment
£84,750First YearProfit From Rental Income
£13,699
↗ 16%After 5 Years
Change In Property Value
£57,878
↗ 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 | £15,348 | £15,578 | £15,812 | £16,207 | £16,612 | £79,558 |
| Total Expenses | £12,383 | £12,456 | £12,520 | £12,602 | £12,685 | £62,646 |
| Profit Before Tax | £2,965 | £3,122 | £3,292 | £3,606 | £3,928 | £16,912 |
| Profit After Tax | £2,402 | £2,529 | £2,666 | £2,920 | £3,181 | £13,699 |
| Change In Property Value | £5,500 | £11,220 | £14,586 | £15,315 | £11,257 | £57,878 |
| Net Return | £7,902 | £13,749 | £17,252 | £18,236 | £14,438 | £71,577 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 9% | 16% | 20% | 22% | 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