Flat
BS2
2 beds
1 bath
Waterloo Road, Bristol BS2
South West, England · BS2
View property listing
Initial Investment
£79,500First YearProfit From Rental Income
£28,396
↗ 36%After 5 Years
Change In Property Value
£54,721
↗ 21%After 5 Years
Return On Investment
105%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,720 | £19,001 | £19,286 | £19,768 | £20,262 | £97,037 |
| Total Expenses | £12,238 | £12,316 | £12,385 | £12,475 | £12,567 | £61,980 |
| Profit Before Tax | £6,483 | £6,685 | £6,901 | £7,293 | £7,695 | £35,056 |
| Profit After Tax | £5,251 | £5,415 | £5,590 | £5,907 | £6,233 | £28,396 |
| Change In Property Value | £5,200 | £10,608 | £13,790 | £14,480 | £10,643 | £54,721 |
| Net Return | £10,451 | £16,023 | £19,380 | £20,387 | £16,876 | £83,117 |
| Return From Rental Income (%) | 7% | 7% | 7% | 7% | 8% | 36% |
| Total Net Return (%) | 13% | 20% | 24% | 26% | 21% | 105% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change