Flat
BS5
2 beds
1 bath
Butlers Close, Bristol BS5
South West, England · BS5
View property listing
Initial Investment
£64,000First YearProfit From Rental Income
£19,720
↗ 31%After 5 Years
Change In Property Value
£44,198
↗ 21%After 5 Years
Return On Investment
100%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,700 | £14,920 | £15,144 | £15,523 | £15,911 | £76,199 |
| Total Expenses | £10,227 | £10,299 | £10,362 | £10,442 | £10,523 | £51,853 |
| Profit Before Tax | £4,473 | £4,622 | £4,782 | £5,081 | £5,388 | £24,346 |
| Profit After Tax | £3,623 | £3,744 | £3,874 | £4,116 | £4,364 | £19,720 |
| Change In Property Value | £4,200 | £8,568 | £11,138 | £11,695 | £8,596 | £44,198 |
| Net Return | £7,823 | £12,312 | £15,012 | £15,811 | £12,960 | £63,918 |
| Return From Rental Income (%) | 6% | 6% | 6% | 6% | 7% | 31% |
| Total Net Return (%) | 12% | 19% | 23% | 25% | 20% | 100% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change