Flat
BS14
1 bed
1 bath
Boulevard View, Whitchurch Lane, Bristol BS14
South West, England · BS14
View property listing
Initial Investment
£55,000First YearProfit From Rental Income
£8,212
↗ 15%After 5 Years
Change In Property Value
£37,884
↗ 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 | £10,620 | £10,779 | £10,941 | £11,215 | £11,495 | £55,050 |
| Total Expenses | £8,854 | £8,919 | £8,977 | £9,046 | £9,116 | £44,912 |
| Profit Before Tax | £1,767 | £1,860 | £1,964 | £2,169 | £2,378 | £10,138 |
| Profit After Tax | £1,431 | £1,506 | £1,591 | £1,757 | £1,927 | £8,212 |
| Change In Property Value | £3,600 | £7,344 | £9,547 | £10,025 | £7,368 | £37,884 |
| Net Return | £5,031 | £8,850 | £11,138 | £11,781 | £9,295 | £46,096 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 9% | 16% | 20% | 21% | 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