Flat
BS5
1 bed
1 bath
Turley Road, Easton, Bristol BS5
South West, England · BS5
View property listing
Initial Investment
£90,251First YearProfit From Rental Income
£30,560
↗ 34%After 5 Years
Change In Property Value
£61,186
↗ 21%After 5 Years
Return On Investment
102%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £20,352 | £20,657 | £20,967 | £21,491 | £22,029 | £105,496 |
| Total Expenses | £13,389 | £13,470 | £13,542 | £13,636 | £13,732 | £67,768 |
| Profit Before Tax | £6,963 | £7,188 | £7,426 | £7,855 | £8,296 | £37,728 |
| Profit After Tax | £5,640 | £5,822 | £6,015 | £6,363 | £6,720 | £30,560 |
| Change In Property Value | £5,814 | £11,861 | £15,420 | £16,191 | £11,900 | £61,186 |
| Net Return | £11,454 | £17,683 | £21,434 | £22,554 | £18,620 | £91,746 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 7% | 34% |
| Total Net Return (%) | 13% | 20% | 24% | 25% | 21% | 102% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change