Flat
BS16
2 beds
1 bath
Clevedale Court, Cleeve Wood Road, Downend BS16
South West, England · BS16
View property listing
Initial Investment
£64,000First YearProfit From Rental Income
£14,188
↗ 22%After 5 Years
Change In Property Value
£44,198
↗ 21%After 5 Years
Return On Investment
91%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,236 | £13,435 | £13,636 | £13,977 | £14,326 | £68,610 |
| Total Expenses | £10,080 | £10,150 | £10,211 | £10,287 | £10,365 | £51,094 |
| Profit Before Tax | £3,156 | £3,284 | £3,425 | £3,690 | £3,962 | £17,516 |
| Profit After Tax | £2,556 | £2,660 | £2,774 | £2,989 | £3,209 | £14,188 |
| Change In Property Value | £4,200 | £8,568 | £11,138 | £11,695 | £8,596 | £44,198 |
| Net Return | £6,756 | £11,228 | £13,912 | £14,684 | £11,805 | £58,386 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 11% | 18% | 22% | 23% | 18% | 91% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change