Flat
BS3
1 bed
1 bath
Westbourne Grove, Bristol BS3
South West, England · BS3
View property listing
Initial Investment
£84,750First YearProfit From Rental Income
£27,393
↗ 32%After 5 Years
Change In Property Value
£57,878
↗ 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 | £18,972 | £19,257 | £19,545 | £20,034 | £20,535 | £98,343 |
| Total Expenses | £12,745 | £12,824 | £12,894 | £12,984 | £13,077 | £64,524 |
| Profit Before Tax | £6,227 | £6,433 | £6,652 | £7,050 | £7,458 | £33,819 |
| Profit After Tax | £5,044 | £5,211 | £5,388 | £5,710 | £6,041 | £27,393 |
| Change In Property Value | £5,500 | £11,220 | £14,586 | £15,315 | £11,257 | £57,878 |
| Net Return | £10,544 | £16,431 | £19,974 | £21,026 | £17,298 | £85,271 |
| 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