Flat
BS4
1 bed
0 baths
Bath Road, Bristol BS4
South West, England · BS4
View property listing
Initial Investment
£70,000First YearProfit From Rental Income
£18,928
↗ 27%After 5 Years
Change In Property Value
£48,407
↗ 21%After 5 Years
Return On Investment
96%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,180 | £15,408 | £15,639 | £16,030 | £16,431 | £78,687 |
| Total Expenses | £10,918 | £10,991 | £11,055 | £11,136 | £11,219 | £55,319 |
| Profit Before Tax | £4,262 | £4,417 | £4,584 | £4,894 | £5,212 | £23,368 |
| Profit After Tax | £3,452 | £3,578 | £3,713 | £3,964 | £4,222 | £18,928 |
| Change In Property Value | £4,600 | £9,384 | £12,199 | £12,809 | £9,415 | £48,407 |
| Net Return | £8,052 | £12,962 | £15,912 | £16,773 | £13,636 | £67,335 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 12% | 19% | 23% | 24% | 19% | 96% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change