Flat
BS3
2 beds
1 bath
Upton Road, Bristol BS3
South West, England · BS3
View property listing
Initial Investment
£98,750First YearProfit From Rental Income
£32,610
↗ 33%After 5 Years
Change In Property Value
£66,297
↗ 21%After 5 Years
Return On Investment
100%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £21,732 | £22,058 | £22,389 | £22,949 | £23,522 | £112,650 |
| Total Expenses | £14,308 | £14,391 | £14,465 | £14,563 | £14,663 | £72,390 |
| Profit Before Tax | £7,424 | £7,667 | £7,924 | £8,386 | £8,859 | £40,260 |
| Profit After Tax | £6,013 | £6,210 | £6,418 | £6,792 | £7,176 | £32,610 |
| Change In Property Value | £6,300 | £12,852 | £16,708 | £17,543 | £12,894 | £66,297 |
| Net Return | £12,313 | £19,062 | £23,126 | £24,335 | £20,070 | £98,907 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 33% |
| Total Net Return (%) | 12% | 19% | 23% | 25% | 20% | 100% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change