Flat
BS16
1 bed
1 bath
Jenner Boulevard, Bristol BS16
South West, England · BS16
View property listing
Initial Investment
£57,700First YearProfit From Rental Income
£11,891
↗ 21%After 5 Years
Change In Property Value
£39,778
↗ 21%After 5 Years
Return On Investment
90%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,904 | £12,083 | £12,264 | £12,570 | £12,885 | £61,705 |
| Total Expenses | £9,271 | £9,339 | £9,398 | £9,471 | £9,545 | £47,025 |
| Profit Before Tax | £2,633 | £2,743 | £2,865 | £3,099 | £3,340 | £14,680 |
| Profit After Tax | £2,132 | £2,222 | £2,321 | £2,511 | £2,705 | £11,891 |
| Change In Property Value | £3,780 | £7,711 | £10,025 | £10,526 | £7,736 | £39,778 |
| Net Return | £5,912 | £9,933 | £12,345 | £13,036 | £10,442 | £51,669 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 10% | 17% | 21% | 23% | 18% | 90% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change