Flat
BS16
1 bed
1 bath
Arnold Road, Mangotsfield, Bristol BS16
South West, England · BS16
View property listing
Initial Investment
£49,000First YearProfit From Rental Income
£8,777
↗ 18%After 5 Years
Change In Property Value
£33,674
↗ 21%After 5 Years
Return On Investment
87%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,080 | £10,231 | £10,385 | £10,644 | £10,910 | £52,251 |
| Total Expenses | £8,156 | £8,221 | £8,277 | £8,345 | £8,415 | £41,414 |
| Profit Before Tax | £1,924 | £2,010 | £2,107 | £2,299 | £2,496 | £10,836 |
| Profit After Tax | £1,558 | £1,628 | £1,707 | £1,862 | £2,022 | £8,777 |
| Change In Property Value | £3,200 | £6,528 | £8,486 | £8,911 | £6,549 | £33,674 |
| Net Return | £4,758 | £8,156 | £10,193 | £10,773 | £8,571 | £42,452 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 18% |
| Total Net Return (%) | 10% | 17% | 21% | 22% | 17% | 87% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change