Flat
BS2
1 bed
1 bath
Newfoundland Road, St Pauls, Bristol BS2
South West, England · BS2
View property listing
Initial Investment
£74,500First YearProfit From Rental Income
£26,269
↗ 35%After 5 Years
Change In Property Value
£51,564
↗ 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 | £17,640 | £17,905 | £18,173 | £18,627 | £19,093 | £91,438 |
| Total Expenses | £11,647 | £11,723 | £11,791 | £11,878 | £11,968 | £59,008 |
| Profit Before Tax | £5,993 | £6,181 | £6,382 | £6,749 | £7,126 | £32,431 |
| Profit After Tax | £4,854 | £5,007 | £5,169 | £5,467 | £5,772 | £26,269 |
| Change In Property Value | £4,900 | £9,996 | £12,995 | £13,645 | £10,029 | £51,564 |
| Net Return | £9,754 | £15,003 | £18,164 | £19,111 | £15,800 | £77,833 |
| Return From Rental Income (%) | 7% | 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