Flat
BS15
1 bed
1 bath
Mount Hill Road, Bristol BS15
South West, England · BS15
View property listing
Initial Investment
£55,000First YearProfit From Rental Income
£10,252
↗ 19%After 5 Years
Change In Property Value
£37,884
↗ 21%After 5 Years
Return On Investment
88%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,160 | £11,327 | £11,497 | £11,785 | £12,079 | £57,849 |
| Total Expenses | £8,908 | £8,974 | £9,032 | £9,103 | £9,175 | £45,192 |
| Profit Before Tax | £2,253 | £2,353 | £2,465 | £2,682 | £2,904 | £12,657 |
| Profit After Tax | £1,825 | £1,906 | £1,997 | £2,172 | £2,353 | £10,252 |
| Change In Property Value | £3,600 | £7,344 | £9,547 | £10,025 | £7,368 | £37,884 |
| Net Return | £5,425 | £9,250 | £11,544 | £12,197 | £9,721 | £48,136 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 10% | 17% | 21% | 22% | 18% | 88% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change