Flat
BS16
1 bed
1 bath
Valley Road, Mangotsfield, Bristol, South Gloucestershire BS16
South West, England · BS16
View property listing
Initial Investment
£50,500First YearProfit From Rental Income
£9,305
↗ 18%After 5 Years
Change In Property Value
£34,727
↗ 21%After 5 Years
Return On Investment
87%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,392 | £10,548 | £10,706 | £10,974 | £11,248 | £53,868 |
| Total Expenses | £8,348 | £8,414 | £8,470 | £8,539 | £8,609 | £42,380 |
| Profit Before Tax | £2,044 | £2,134 | £2,236 | £2,435 | £2,639 | £11,487 |
| Profit After Tax | £1,656 | £1,729 | £1,811 | £1,972 | £2,138 | £9,305 |
| Change In Property Value | £3,300 | £6,732 | £8,752 | £9,189 | £6,754 | £34,727 |
| Net Return | £4,956 | £8,461 | £10,562 | £11,161 | £8,892 | £44,032 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 10% | 17% | 21% | 22% | 18% | 87% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change