Flat
BS15
2 beds
1 bath
Pound Road, Bristol, Gloucestershire BS15
South West, England · BS15
View property listing
Initial Investment
£47,500First YearProfit From Rental Income
£7,660
↗ 16%After 5 Years
Change In Property Value
£32,622
↗ 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 | £9,612 | £9,756 | £9,903 | £10,150 | £10,404 | £49,825 |
| Total Expenses | £7,948 | £8,013 | £8,068 | £8,135 | £8,203 | £40,367 |
| Profit Before Tax | £1,664 | £1,743 | £1,834 | £2,015 | £2,201 | £9,457 |
| Profit After Tax | £1,348 | £1,412 | £1,486 | £1,632 | £1,783 | £7,660 |
| Change In Property Value | £3,100 | £6,324 | £8,221 | £8,632 | £6,345 | £32,622 |
| Net Return | £4,448 | £7,736 | £9,707 | £10,265 | £8,127 | £40,283 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 9% | 16% | 20% | 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