Flat
BS2
1 bed
1 bath
Cave Street, St. Pauls, Bristol BS2
South West, England · BS2
View property listing
Initial Investment
£19,600First YearProfit From Rental Income
£326
↗ 2%After 5 Years
Change In Property Value
£13,049
↗ 21%After 5 Years
Return On Investment
68%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,464 | £4,531 | £4,599 | £4,714 | £4,832 | £23,140 |
| Total Expenses | £4,441 | £4,498 | £4,546 | £4,599 | £4,654 | £22,738 |
| Profit Before Tax | £23 | £33 | £53 | £115 | £178 | £402 |
| Profit After Tax | £18 | £27 | £43 | £93 | £144 | £326 |
| Change In Property Value | £1,240 | £2,530 | £3,288 | £3,453 | £2,538 | £13,049 |
| Net Return | £1,258 | £2,556 | £3,332 | £3,546 | £2,682 | £13,374 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 2% |
| Total Net Return (%) | 6% | 13% | 17% | 18% | 14% | 68% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change