Flat
BS2
2 beds
1 bath
Champion Square, St. Pauls, Bristol BS2
South West, England · BS2
View property listing
Initial Investment
£58,000First YearProfit From Rental Income
£18,472
↗ 32%After 5 Years
Change In Property Value
£39,988
↗ 21%After 5 Years
Return On Investment
101%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,680 | £13,885 | £14,093 | £14,446 | £14,807 | £70,911 |
| Total Expenses | £9,481 | £9,552 | £9,614 | £9,691 | £9,769 | £48,107 |
| Profit Before Tax | £4,199 | £4,333 | £4,480 | £4,755 | £5,038 | £22,805 |
| Profit After Tax | £3,401 | £3,510 | £3,629 | £3,852 | £4,080 | £18,472 |
| Change In Property Value | £3,800 | £7,752 | £10,078 | £10,581 | £7,777 | £39,988 |
| Net Return | £7,201 | £11,262 | £13,706 | £14,433 | £11,858 | £58,460 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 12% | 19% | 24% | 25% | 20% | 101% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change