Flat
BS15
1 bed
1 bath
Waters Road, Kingswood, Bristol BS15
South West, England · BS15
View property listing
Initial Investment
£48,998First YearProfit From Rental Income
£8,188
↗ 17%After 5 Years
Change In Property Value
£33,673
↗ 21%After 5 Years
Return On Investment
85%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,924 | £10,073 | £10,224 | £10,480 | £10,742 | £51,442 |
| Total Expenses | £8,140 | £8,205 | £8,261 | £8,329 | £8,397 | £41,333 |
| Profit Before Tax | £1,784 | £1,868 | £1,963 | £2,151 | £2,344 | £10,109 |
| Profit After Tax | £1,445 | £1,513 | £1,590 | £1,742 | £1,899 | £8,188 |
| Change In Property Value | £3,200 | £6,528 | £8,486 | £8,910 | £6,549 | £33,673 |
| Net Return | £4,645 | £8,041 | £10,076 | £10,653 | £8,448 | £41,862 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 9% | 16% | 21% | 22% | 17% | 85% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change