Flat
BS3
2 beds
1 bath
Exmoor Street, Bedminster BS3
South West, England · BS3
View property listing
Initial Investment
£79,325First YearProfit From Rental Income
£25,377
↗ 32%After 5 Years
Change In Property Value
£54,616
↗ 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 | £17,904 | £18,173 | £18,445 | £18,906 | £19,379 | £92,807 |
| Total Expenses | £12,140 | £12,217 | £12,285 | £12,373 | £12,463 | £61,477 |
| Profit Before Tax | £5,764 | £5,956 | £6,160 | £6,533 | £6,916 | £31,330 |
| Profit After Tax | £4,669 | £4,824 | £4,990 | £5,292 | £5,602 | £25,377 |
| Change In Property Value | £5,190 | £10,588 | £13,764 | £14,452 | £10,622 | £54,616 |
| Net Return | £9,859 | £15,412 | £18,754 | £19,744 | £16,224 | £79,993 |
| 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