Flat
BS14
1 bed
1 bath
Sturminster Close, Stockwood, Bristol BS14
South West, England · BS14
View property listing
Initial Investment
£53,500First YearProfit From Rental Income
£7,730
↗ 14%After 5 Years
Change In Property Value
£36,831
↗ 21%After 5 Years
Return On Investment
83%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,320 | £10,475 | £10,632 | £10,898 | £11,170 | £53,495 |
| Total Expenses | £8,663 | £8,728 | £8,785 | £8,853 | £8,923 | £43,952 |
| Profit Before Tax | £1,657 | £1,747 | £1,847 | £2,044 | £2,247 | £9,543 |
| Profit After Tax | £1,342 | £1,415 | £1,496 | £1,656 | £1,820 | £7,730 |
| Change In Property Value | £3,500 | £7,140 | £9,282 | £9,746 | £7,163 | £36,831 |
| Net Return | £4,842 | £8,555 | £10,778 | £11,402 | £8,983 | £44,561 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 9% | 16% | 20% | 21% | 17% | 83% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change