Flat
BS16
1 bed
1 bath
Flat 3 5 Soundwell Road, Bristol BS16
South West, England · BS16
View property listing
Initial Investment
£23,500First YearProfit From Rental Income
£-458
↘ -2%After 5 Years
Change In Property Value
£15,785
↗ 21%After 5 Years
Return On Investment
65%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,728 | £4,799 | £4,871 | £4,993 | £5,117 | £24,508 |
| Total Expenses | £4,886 | £4,943 | £4,991 | £5,045 | £5,100 | £24,966 |
| Profit Before Tax | £-158 | £-144 | £-120 | £-53 | £17 | £-458 |
| Profit After Tax | £-158 | £-144 | £-120 | £-53 | £17 | £-458 |
| Change In Property Value | £1,500 | £3,060 | £3,978 | £4,177 | £3,070 | £15,785 |
| Net Return | £1,342 | £2,916 | £3,858 | £4,124 | £3,087 | £15,327 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -2% |
| Total Net Return (%) | 6% | 12% | 16% | 18% | 13% | 65% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change