Flat
BS10
2 beds
1 bath
New Charlton Way, Patchway, City Of Bristol BS10
South West, England · BS10
View property listing
Initial Investment
£61,000First YearProfit From Rental Income
£13,858
↗ 23%After 5 Years
Change In Property Value
£42,093
↗ 21%After 5 Years
Return On Investment
92%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,804 | £12,996 | £13,191 | £13,521 | £13,859 | £66,371 |
| Total Expenses | £9,715 | £9,785 | £9,845 | £9,920 | £9,996 | £49,261 |
| Profit Before Tax | £3,089 | £3,211 | £3,346 | £3,601 | £3,862 | £17,109 |
| Profit After Tax | £2,502 | £2,601 | £2,710 | £2,917 | £3,129 | £13,858 |
| Change In Property Value | £4,000 | £8,160 | £10,608 | £11,138 | £8,187 | £42,093 |
| Net Return | £6,502 | £10,761 | £13,318 | £14,055 | £11,315 | £55,952 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 23% |
| Total Net Return (%) | 11% | 18% | 22% | 23% | 19% | 92% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change