Flat
BS10
1 bed
1 bath
Harmer Close, Bristol BS10
South West, England · BS10
View property listing
Initial Investment
£50,500First YearProfit From Rental Income
£9,940
↗ 20%After 5 Years
Change In Property Value
£34,727
↗ 21%After 5 Years
Return On Investment
88%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,560 | £10,718 | £10,879 | £11,151 | £11,430 | £54,739 |
| Total Expenses | £8,365 | £8,431 | £8,488 | £8,557 | £8,627 | £42,468 |
| Profit Before Tax | £2,195 | £2,288 | £2,391 | £2,594 | £2,803 | £12,271 |
| Profit After Tax | £1,778 | £1,853 | £1,937 | £2,101 | £2,270 | £9,940 |
| Change In Property Value | £3,300 | £6,732 | £8,752 | £9,189 | £6,754 | £34,727 |
| Net Return | £5,078 | £8,585 | £10,689 | £11,291 | £9,024 | £44,666 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 4% | 20% |
| Total Net Return (%) | 10% | 17% | 21% | 22% | 18% | 88% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change