Flat
BS3
6 beds
5 baths
East Street, Bedminster, Bristol BS3
South West, England · BS3
View property listing
Initial Investment
£232,450First YearProfit From Rental Income
£82,458
↗ 35%After 5 Years
Change In Property Value
£146,695
↗ 21%After 5 Years
Return On Investment
99%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £48,096 | £48,817 | £49,550 | £50,788 | £52,058 | £249,310 |
| Total Expenses | £29,236 | £29,358 | £29,472 | £29,638 | £29,807 | £147,510 |
| Profit Before Tax | £18,860 | £19,460 | £20,078 | £21,151 | £22,251 | £101,800 |
| Profit After Tax | £15,277 | £15,762 | £16,263 | £17,132 | £18,023 | £82,458 |
| Change In Property Value | £13,940 | £28,438 | £36,969 | £38,817 | £28,531 | £146,695 |
| Net Return | £29,217 | £44,200 | £53,232 | £55,949 | £46,554 | £229,152 |
| Return From Rental Income (%) | 7% | 7% | 7% | 7% | 8% | 35% |
| Total Net Return (%) | 13% | 19% | 23% | 24% | 20% | 99% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change