Flat
BS3
1 bed
1 bath
Upton Road, Bristol BS3
South West, England · BS3
View property listing
Initial Investment
£81,250First YearProfit From Rental Income
£26,112
↗ 32%After 5 Years
Change In Property Value
£55,773
↗ 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 | £18,288 | £18,562 | £18,841 | £19,312 | £19,795 | £94,797 |
| Total Expenses | £12,355 | £12,433 | £12,501 | £12,590 | £12,681 | £62,561 |
| Profit Before Tax | £5,933 | £6,130 | £6,339 | £6,721 | £7,113 | £32,236 |
| Profit After Tax | £4,806 | £4,965 | £5,135 | £5,444 | £5,762 | £26,112 |
| Change In Property Value | £5,300 | £10,812 | £14,056 | £14,758 | £10,847 | £55,773 |
| Net Return | £10,106 | £15,777 | £19,190 | £20,203 | £16,609 | £81,885 |
| 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