Flat
BS5
3 beds
3 baths
Netham Road, Bristol BS5
South West, England · BS5
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£35,162
↗ 34%After 5 Years
Change In Property Value
£68,401
↗ 21%After 5 Years
Return On Investment
101%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £22,752 | £23,093 | £23,440 | £24,026 | £24,626 | £117,937 |
| Total Expenses | £14,732 | £14,816 | £14,892 | £14,992 | £15,095 | £74,527 |
| Profit Before Tax | £8,020 | £8,277 | £8,548 | £9,033 | £9,531 | £43,410 |
| Profit After Tax | £6,496 | £6,704 | £6,924 | £7,317 | £7,720 | £35,162 |
| Change In Property Value | £6,500 | £13,260 | £17,238 | £18,100 | £13,303 | £68,401 |
| Net Return | £12,996 | £19,964 | £24,162 | £25,417 | £21,024 | £103,563 |
| Return From Rental Income (%) | 6% | 7% | 7% | 7% | 8% | 34% |
| Total Net Return (%) | 13% | 20% | 24% | 25% | 21% | 101% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change