Flat
BS2
3 beds
2 baths
Braggs Lane, Bristol BS2
South West, England · BS2
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£37,610
↗ 37%After 5 Years
Change In Property Value
£68,401
↗ 21%After 5 Years
Return On Investment
104%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £23,400 | £23,751 | £24,107 | £24,710 | £25,328 | £121,296 |
| Total Expenses | £14,797 | £14,882 | £14,959 | £15,061 | £15,165 | £74,863 |
| Profit Before Tax | £8,603 | £8,869 | £9,149 | £9,649 | £10,163 | £46,433 |
| Profit After Tax | £6,969 | £7,184 | £7,410 | £7,816 | £8,232 | £37,610 |
| Change In Property Value | £6,500 | £13,260 | £17,238 | £18,100 | £13,303 | £68,401 |
| Net Return | £13,469 | £20,444 | £24,648 | £25,916 | £21,535 | £106,012 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 37% |
| Total Net Return (%) | 13% | 20% | 24% | 25% | 21% | 104% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change