Flat
BS2
2 beds
1 bath
Champion Court, Bristol BS2
South West, England · BS2
View property listing
Initial Investment
£73,000First YearProfit From Rental Income
£25,560
↗ 35%After 5 Years
Change In Property Value
£50,512
↗ 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 | £17,280 | £17,539 | £17,802 | £18,247 | £18,704 | £89,572 |
| Total Expenses | £11,450 | £11,526 | £11,593 | £11,680 | £11,768 | £58,017 |
| Profit Before Tax | £5,830 | £6,013 | £6,209 | £6,568 | £6,936 | £31,556 |
| Profit After Tax | £4,722 | £4,871 | £5,029 | £5,320 | £5,618 | £25,560 |
| Change In Property Value | £4,800 | £9,792 | £12,730 | £13,366 | £9,824 | £50,512 |
| Net Return | £9,522 | £14,663 | £17,759 | £18,686 | £15,442 | £76,072 |
| Return From Rental Income (%) | 6% | 7% | 7% | 7% | 8% | 35% |
| Total Net Return (%) | 13% | 20% | 24% | 26% | 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