Flat
BS3
2 beds
1 bath
Phipps Street, Bristol, Somerset BS3
South West, England · BS3
View property listing
Initial Investment
£49,000First YearProfit From Rental Income
£12,405
↗ 25%After 5 Years
Change In Property Value
£33,674
↗ 21%After 5 Years
Return On Investment
94%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,040 | £11,206 | £11,374 | £11,658 | £11,949 | £57,227 |
| Total Expenses | £8,252 | £8,319 | £8,376 | £8,447 | £8,518 | £41,912 |
| Profit Before Tax | £2,788 | £2,887 | £2,997 | £3,211 | £3,431 | £15,315 |
| Profit After Tax | £2,258 | £2,339 | £2,428 | £2,601 | £2,779 | £12,405 |
| Change In Property Value | £3,200 | £6,528 | £8,486 | £8,911 | £6,549 | £33,674 |
| Net Return | £5,458 | £8,867 | £10,914 | £11,512 | £9,329 | £46,079 |
| Return From Rental Income (%) | 5% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 11% | 18% | 22% | 23% | 19% | 94% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change