Flat
BS5
2 beds
1 bath
Bethel Road, St. George, Bristol BS5
South West, England · BS5
View property listing
Initial Investment
£39,700First YearProfit From Rental Income
£8,872
↗ 22%After 5 Years
Change In Property Value
£27,150
↗ 21%After 5 Years
Return On Investment
91%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,036 | £9,172 | £9,309 | £9,542 | £9,780 | £46,839 |
| Total Expenses | £7,054 | £7,118 | £7,172 | £7,238 | £7,304 | £35,886 |
| Profit Before Tax | £1,982 | £2,054 | £2,137 | £2,304 | £2,476 | £10,953 |
| Profit After Tax | £1,605 | £1,664 | £1,731 | £1,866 | £2,006 | £8,872 |
| Change In Property Value | £2,580 | £5,263 | £6,842 | £7,184 | £5,280 | £27,150 |
| Net Return | £4,185 | £6,927 | £8,573 | £9,051 | £7,286 | £36,022 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 11% | 17% | 22% | 23% | 18% | 91% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change