Flat
BS13
1 bed
1 bath
Cardill Close, Bristol BS13
South West, England · BS13
View property listing
Initial Investment
£64,000First YearProfit From Rental Income
£12,601
↗ 20%After 5 Years
Change In Property Value
£44,198
↗ 21%After 5 Years
Return On Investment
89%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,816 | £13,008 | £13,203 | £13,533 | £13,872 | £66,433 |
| Total Expenses | £10,038 | £10,108 | £10,168 | £10,243 | £10,319 | £50,876 |
| Profit Before Tax | £2,778 | £2,901 | £3,035 | £3,291 | £3,552 | £15,556 |
| Profit After Tax | £2,250 | £2,350 | £2,459 | £2,665 | £2,877 | £12,601 |
| Change In Property Value | £4,200 | £8,568 | £11,138 | £11,695 | £8,596 | £44,198 |
| Net Return | £6,450 | £10,918 | £13,597 | £14,361 | £11,473 | £56,799 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 4% | 20% |
| Total Net Return (%) | 10% | 17% | 21% | 22% | 18% | 89% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change