Flat
BS2
2 beds
1 bath
Old Market Street, Bristol BS2
South West, England · BS2
View property listing
Initial Investment
£81,250First YearProfit From Rental Income
£29,104
↗ 36%After 5 Years
Change In Property Value
£55,773
↗ 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 | £19,080 | £19,366 | £19,657 | £20,148 | £20,652 | £98,903 |
| Total Expenses | £12,434 | £12,513 | £12,583 | £12,674 | £12,767 | £62,971 |
| Profit Before Tax | £6,646 | £6,853 | £7,074 | £7,474 | £7,885 | £35,931 |
| Profit After Tax | £5,383 | £5,551 | £5,730 | £6,054 | £6,387 | £29,104 |
| Change In Property Value | £5,300 | £10,812 | £14,056 | £14,758 | £10,847 | £55,773 |
| Net Return | £10,683 | £16,363 | £19,785 | £20,812 | £17,234 | £84,878 |
| Return From Rental Income (%) | 7% | 7% | 7% | 7% | 8% | 36% |
| 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