Flat
BS24
0 beds
0 baths
Bridgwater Road, Bleadon, North Somerset BS24
South West, England · BS24
View property listing
Initial Investment
£163,500First YearProfit From Rental Income
£39,747
↗ 24%After 5 Years
Change In Property Value
£105,233
↗ 21%After 5 Years
Return On Investment
89%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £30,000 | £30,450 | £30,907 | £31,679 | £32,471 | £155,508 |
| Total Expenses | £21,088 | £21,183 | £21,269 | £21,388 | £21,510 | £106,438 |
| Profit Before Tax | £8,913 | £9,267 | £9,638 | £10,291 | £10,961 | £49,070 |
| Profit After Tax | £7,219 | £7,507 | £7,806 | £8,336 | £8,879 | £39,747 |
| Change In Property Value | £10,000 | £20,400 | £26,520 | £27,846 | £20,467 | £105,233 |
| Net Return | £17,219 | £27,907 | £34,326 | £36,182 | £29,345 | £144,980 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 5% | 24% |
| Total Net Return (%) | 11% | 17% | 21% | 22% | 18% | 89% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change