Flat
BS16
2 beds
1 bath
47 To 51 Broad Street, Staple Hill, Bristol BS16
South West, England · BS16
View property listing
Initial Investment
£66,850First YearProfit From Rental Income
£15,172
↗ 23%After 5 Years
Change In Property Value
£46,197
↗ 21%After 5 Years
Return On Investment
92%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,824 | £14,031 | £14,242 | £14,598 | £14,963 | £71,658 |
| Total Expenses | £10,445 | £10,516 | £10,578 | £10,655 | £10,734 | £52,927 |
| Profit Before Tax | £3,379 | £3,516 | £3,664 | £3,943 | £4,229 | £18,731 |
| Profit After Tax | £2,737 | £2,848 | £2,968 | £3,194 | £3,425 | £15,172 |
| Change In Property Value | £4,390 | £8,956 | £11,642 | £12,224 | £8,985 | £46,197 |
| Net Return | £7,127 | £11,803 | £14,610 | £15,418 | £12,410 | £61,369 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 23% |
| Total Net Return (%) | 11% | 18% | 22% | 23% | 19% | 92% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change