Flat
BS34
2 beds
1 bath
Windermere Road, Patchway, Bristol, Gloucestershire BS34
South West, England · BS34
View property listing
Initial Investment
£37,000First YearProfit From Rental Income
£4,014
↗ 11%After 5 Years
Change In Property Value
£25,256
↗ 21%After 5 Years
Return On Investment
79%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,440 | £7,552 | £7,665 | £7,856 | £8,053 | £38,566 |
| Total Expenses | £6,605 | £6,666 | £6,718 | £6,779 | £6,842 | £33,611 |
| Profit Before Tax | £835 | £885 | £946 | £1,077 | £1,211 | £4,955 |
| Profit After Tax | £676 | £717 | £767 | £872 | £981 | £4,014 |
| Change In Property Value | £2,400 | £4,896 | £6,365 | £6,683 | £4,912 | £25,256 |
| Net Return | £3,076 | £5,613 | £7,131 | £7,555 | £5,893 | £29,269 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 8% | 15% | 19% | 20% | 16% | 79% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change