Flat
BS15
1 bed
1 bath
Hanham Road, Bristol BS15
South West, England · BS15
View property listing
Initial Investment
£44,500First YearProfit From Rental Income
£6,605
↗ 15%After 5 Years
Change In Property Value
£30,518
↗ 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 | £8,988 | £9,123 | £9,260 | £9,491 | £9,728 | £46,590 |
| Total Expenses | £7,564 | £7,628 | £7,682 | £7,747 | £7,814 | £38,435 |
| Profit Before Tax | £1,424 | £1,495 | £1,577 | £1,744 | £1,915 | £8,155 |
| Profit After Tax | £1,153 | £1,211 | £1,278 | £1,413 | £1,551 | £6,605 |
| Change In Property Value | £2,900 | £5,916 | £7,691 | £8,075 | £5,935 | £30,518 |
| Net Return | £4,053 | £7,127 | £8,968 | £9,488 | £7,486 | £37,123 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 3% | 15% |
| 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