Flat
BS4
1 bed
1 bath
School Road, Bristol BS4
South West, England · BS4
View property listing
Initial Investment
£43,000First YearProfit From Rental Income
£8,209
↗ 19%After 5 Years
Change In Property Value
£29,465
↗ 21%After 5 Years
Return On Investment
88%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,240 | £9,379 | £9,519 | £9,757 | £10,001 | £47,896 |
| Total Expenses | £7,429 | £7,492 | £7,547 | £7,613 | £7,680 | £37,761 |
| Profit Before Tax | £1,812 | £1,886 | £1,972 | £2,144 | £2,321 | £10,135 |
| Profit After Tax | £1,467 | £1,528 | £1,597 | £1,737 | £1,880 | £8,209 |
| Change In Property Value | £2,800 | £5,712 | £7,426 | £7,797 | £5,731 | £29,465 |
| Net Return | £4,267 | £7,240 | £9,023 | £9,534 | £7,611 | £37,674 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 10% | 17% | 21% | 22% | 18% | 88% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change