Flat
BS16
1 bed
1 bath
Froomshaw Road, Frenchay, Bristol BS16
South West, England · BS16
View property listing
Initial Investment
£52,000First YearProfit From Rental Income
£9,878
↗ 19%After 5 Years
Change In Property Value
£35,779
↗ 21%After 5 Years
Return On Investment
88%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,716 | £10,877 | £11,040 | £11,316 | £11,599 | £55,547 |
| Total Expenses | £8,541 | £8,607 | £8,665 | £8,734 | £8,805 | £43,353 |
| Profit Before Tax | £2,175 | £2,269 | £2,375 | £2,582 | £2,794 | £12,195 |
| Profit After Tax | £1,761 | £1,838 | £1,924 | £2,091 | £2,263 | £9,878 |
| Change In Property Value | £3,400 | £6,936 | £9,017 | £9,468 | £6,959 | £35,779 |
| Net Return | £5,161 | £8,774 | £10,941 | £11,559 | £9,222 | £45,657 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 10% | 17% | 21% | 22% | 18% | 88% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change