Flat
BS16
2 beds
2 baths
Corinum Close, Emersons Green, City Of Bristol BS16
South West, England · BS16
View property listing
Initial Investment
£71,500First YearProfit From Rental Income
£16,870
↗ 24%After 5 Years
Change In Property Value
£49,459
↗ 21%After 5 Years
Return On Investment
93%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,808 | £15,030 | £15,256 | £15,637 | £16,028 | £76,759 |
| Total Expenses | £11,042 | £11,114 | £11,178 | £11,258 | £11,339 | £55,931 |
| Profit Before Tax | £3,766 | £3,916 | £4,078 | £4,379 | £4,688 | £20,828 |
| Profit After Tax | £3,051 | £3,172 | £3,303 | £3,547 | £3,798 | £16,870 |
| Change In Property Value | £4,700 | £9,588 | £12,464 | £13,088 | £9,619 | £49,459 |
| Net Return | £7,751 | £12,760 | £15,767 | £16,635 | £13,417 | £66,330 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 24% |
| Total Net Return (%) | 11% | 18% | 22% | 23% | 19% | 93% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change