Flat
BS5
2 beds
1 bath
Bell Hill Road, Bristol BS5
South West, England · BS5
View property listing
Initial Investment
£68,500First YearProfit From Rental Income
£21,756
↗ 32%After 5 Years
Change In Property Value
£47,355
↗ 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 | £15,756 | £15,992 | £16,232 | £16,638 | £17,054 | £81,673 |
| Total Expenses | £10,815 | £10,889 | £10,954 | £11,036 | £11,120 | £54,813 |
| Profit Before Tax | £4,941 | £5,104 | £5,279 | £5,602 | £5,934 | £26,859 |
| Profit After Tax | £4,002 | £4,134 | £4,276 | £4,538 | £4,806 | £21,756 |
| Change In Property Value | £4,500 | £9,180 | £11,934 | £12,531 | £9,210 | £47,355 |
| Net Return | £8,502 | £13,314 | £16,210 | £17,068 | £14,016 | £69,111 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 12% | 19% | 24% | 25% | 20% | 101% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change