Flat
BS2
1 bed
1 bath
City Road, Bristol BS2
South West, England · BS2
View property listing
Initial Investment
£35,500First YearProfit From Rental Income
£7,839
↗ 22%After 5 Years
Change In Property Value
£24,204
↗ 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 | £8,280 | £8,404 | £8,530 | £8,744 | £8,962 | £42,920 |
| Total Expenses | £6,528 | £6,591 | £6,644 | £6,707 | £6,772 | £33,242 |
| Profit Before Tax | £1,752 | £1,814 | £1,886 | £2,036 | £2,190 | £9,678 |
| Profit After Tax | £1,419 | £1,469 | £1,528 | £1,649 | £1,774 | £7,839 |
| Change In Property Value | £2,300 | £4,692 | £6,100 | £6,405 | £4,707 | £24,204 |
| Net Return | £3,719 | £6,161 | £7,627 | £8,054 | £6,482 | £32,043 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| 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