Flat
BS2
3 beds
2 baths
Barleyfields, Bristol BS2
South West, England · BS2
View property listing
Initial Investment
£107,500First YearProfit From Rental Income
£39,737
↗ 37%After 5 Years
Change In Property Value
£71,558
↗ 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 | £24,480 | £24,847 | £25,220 | £25,850 | £26,497 | £126,894 |
| Total Expenses | £15,388 | £15,474 | £15,552 | £15,657 | £15,765 | £77,836 |
| Profit Before Tax | £9,093 | £9,373 | £9,667 | £10,193 | £10,732 | £49,058 |
| Profit After Tax | £7,365 | £7,592 | £7,831 | £8,256 | £8,693 | £39,737 |
| Change In Property Value | £6,800 | £13,872 | £18,034 | £18,935 | £13,917 | £71,558 |
| Net Return | £14,165 | £21,464 | £25,864 | £27,192 | £22,610 | £111,295 |
| 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