Flat
BS5
3 beds
0 baths
Turley Road, Easton, Bristol BS5
South West, England · BS5
View property listing
Initial Investment
£147,956First YearProfit From Rental Income
£52,699
↗ 36%After 5 Years
Change In Property Value
£95,886
↗ 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 | £31,896 | £32,374 | £32,860 | £33,682 | £34,524 | £165,336 |
| Total Expenses | £19,848 | £19,946 | £20,036 | £20,160 | £20,286 | £100,276 |
| Profit Before Tax | £12,048 | £12,428 | £12,825 | £13,522 | £14,237 | £65,060 |
| Profit After Tax | £9,759 | £10,067 | £10,388 | £10,953 | £11,532 | £52,699 |
| Change In Property Value | £9,112 | £18,588 | £24,164 | £25,373 | £18,649 | £95,886 |
| Net Return | £18,871 | £28,655 | £34,552 | £36,325 | £30,181 | £148,584 |
| Return From Rental Income (%) | 7% | 7% | 7% | 7% | 8% | 36% |
| Total Net Return (%) | 13% | 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