Flat
BS6
3 beds
2 baths
Kingsdown Parade, Kingsdown, Bristol BS6
South West, England · BS6
View property listing
Initial Investment
£132,000First YearProfit From Rental Income
£45,035
↗ 34%After 5 Years
Change In Property Value
£86,291
↗ 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 | £28,296 | £28,720 | £29,151 | £29,880 | £30,627 | £146,675 |
| Total Expenses | £18,021 | £18,114 | £18,198 | £18,313 | £18,430 | £91,076 |
| Profit Before Tax | £10,275 | £10,607 | £10,953 | £11,567 | £12,197 | £55,599 |
| Profit After Tax | £8,322 | £8,591 | £8,872 | £9,370 | £9,880 | £45,035 |
| Change In Property Value | £8,200 | £16,728 | £21,746 | £22,834 | £16,783 | £86,291 |
| Net Return | £16,522 | £25,319 | £30,619 | £32,203 | £26,662 | £131,326 |
| Return From Rental Income (%) | 6% | 7% | 7% | 7% | 7% | 34% |
| Total Net Return (%) | 13% | 19% | 23% | 24% | 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