Flat
BS14
1 bed
1 bath
Dutton Road, Stockwood, Bristol BS14
South West, England · BS14
View property listing
Initial Investment
£37,000First YearProfit From Rental Income
£2,653
↗ 7%After 5 Years
Change In Property Value
£25,256
↗ 21%After 5 Years
Return On Investment
75%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,080 | £7,186 | £7,294 | £7,476 | £7,663 | £36,700 |
| Total Expenses | £6,569 | £6,630 | £6,681 | £6,741 | £6,803 | £33,424 |
| Profit Before Tax | £511 | £557 | £613 | £735 | £860 | £3,275 |
| Profit After Tax | £414 | £451 | £496 | £595 | £697 | £2,653 |
| Change In Property Value | £2,400 | £4,896 | £6,365 | £6,683 | £4,912 | £25,256 |
| Net Return | £2,814 | £5,347 | £6,861 | £7,278 | £5,609 | £27,909 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 8% | 14% | 19% | 20% | 15% | 75% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change