Flat
BS30
1 bed
1 bath
Belfry, Warmley, Bristol BS30
South West, England · BS30
View property listing
Initial Investment
£52,000First YearProfit From Rental Income
£10,512
↗ 20%After 5 Years
Change In Property Value
£35,779
↗ 21%After 5 Years
Return On Investment
89%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,884 | £11,047 | £11,213 | £11,493 | £11,781 | £56,418 |
| Total Expenses | £8,558 | £8,624 | £8,682 | £8,752 | £8,823 | £43,440 |
| Profit Before Tax | £2,326 | £2,423 | £2,531 | £2,741 | £2,957 | £12,978 |
| Profit After Tax | £1,884 | £1,962 | £2,050 | £2,221 | £2,395 | £10,512 |
| Change In Property Value | £3,400 | £6,936 | £9,017 | £9,468 | £6,959 | £35,779 |
| Net Return | £5,284 | £8,898 | £11,067 | £11,688 | £9,354 | £46,292 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 10% | 17% | 21% | 22% | 18% | 89% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change