Flat
BS5
2 beds
2 baths
Chancery Street, Bristol BS5
South West, England · BS5
View property listing
Initial Investment
£61,000First YearProfit From Rental Income
£18,393
↗ 30%After 5 Years
Change In Property Value
£42,093
↗ 21%After 5 Years
Return On Investment
99%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,004 | £14,214 | £14,427 | £14,788 | £15,158 | £72,591 |
| Total Expenses | £9,835 | £9,906 | £9,969 | £10,047 | £10,126 | £49,883 |
| Profit Before Tax | £4,169 | £4,308 | £4,459 | £4,741 | £5,031 | £22,708 |
| Profit After Tax | £3,377 | £3,489 | £3,611 | £3,840 | £4,075 | £18,393 |
| Change In Property Value | £4,000 | £8,160 | £10,608 | £11,138 | £8,187 | £42,093 |
| Net Return | £7,377 | £11,649 | £14,219 | £14,979 | £12,262 | £60,486 |
| Return From Rental Income (%) | 6% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 12% | 19% | 23% | 25% | 20% | 99% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change