Flat
BS5
2 beds
2 baths
Whitefield Road, Bristol BS5
South West, England · BS5
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£25,073
↗ 33%After 5 Years
Change In Property Value
£52,616
↗ 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 | £17,496 | £17,758 | £18,025 | £18,475 | £18,937 | £90,692 |
| Total Expenses | £11,793 | £11,870 | £11,937 | £12,024 | £12,113 | £59,737 |
| Profit Before Tax | £5,703 | £5,889 | £6,088 | £6,451 | £6,824 | £30,955 |
| Profit After Tax | £4,619 | £4,770 | £4,931 | £5,226 | £5,528 | £25,073 |
| Change In Property Value | £5,000 | £10,200 | £13,260 | £13,923 | £10,233 | £52,616 |
| Net Return | £9,619 | £14,970 | £18,191 | £19,149 | £15,761 | £77,690 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 33% |
| 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