Flat
BS34
1 bed
1 bath
Oxleigh Way, Stoke Gifford, Bristol BS34
South West, England · BS34
View property listing
Initial Investment
£65,500First YearProfit From Rental Income
£13,899
↗ 21%After 5 Years
Change In Property Value
£45,250
↗ 21%After 5 Years
Return On Investment
90%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,332 | £13,532 | £13,735 | £14,078 | £14,430 | £69,108 |
| Total Expenses | £10,251 | £10,321 | £10,382 | £10,458 | £10,536 | £51,948 |
| Profit Before Tax | £3,081 | £3,211 | £3,353 | £3,620 | £3,894 | £17,159 |
| Profit After Tax | £2,496 | £2,601 | £2,716 | £2,932 | £3,154 | £13,899 |
| Change In Property Value | £4,300 | £8,772 | £11,404 | £11,974 | £8,801 | £45,250 |
| Net Return | £6,796 | £11,373 | £14,119 | £14,906 | £11,955 | £59,149 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 10% | 17% | 22% | 23% | 18% | 90% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change