Flat
BS5
2 beds
1 bath
Turley Road, Easton, Bristol BS5
South West, England · BS5
View property listing
Initial Investment
£134,136First YearProfit From Rental Income
£47,369
↗ 35%After 5 Years
Change In Property Value
£87,576
↗ 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 | £29,124 | £29,561 | £30,004 | £30,754 | £31,523 | £150,967 |
| Total Expenses | £18,301 | £18,394 | £18,480 | £18,596 | £18,716 | £92,487 |
| Profit Before Tax | £10,823 | £11,167 | £11,525 | £12,158 | £12,807 | £58,480 |
| Profit After Tax | £8,767 | £9,045 | £9,335 | £9,848 | £10,374 | £47,369 |
| Change In Property Value | £8,322 | £16,977 | £22,070 | £23,174 | £17,033 | £87,576 |
| Net Return | £17,089 | £26,022 | £31,405 | £33,022 | £27,407 | £134,944 |
| Return From Rental Income (%) | 7% | 7% | 7% | 7% | 8% | 35% |
| Total Net Return (%) | 13% | 19% | 23% | 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