Flat
BS6
2 beds
1 bath
Belmont Road, Bristol BS6
South West, England · BS6
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£33,937
↗ 33%After 5 Years
Change In Property Value
£68,401
↗ 21%After 5 Years
Return On Investment
100%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £22,428 | £22,764 | £23,106 | £23,684 | £24,276 | £116,257 |
| Total Expenses | £14,700 | £14,783 | £14,858 | £14,958 | £15,060 | £74,359 |
| Profit Before Tax | £7,728 | £7,981 | £8,247 | £8,725 | £9,216 | £41,898 |
| Profit After Tax | £6,260 | £6,465 | £6,680 | £7,068 | £7,465 | £33,937 |
| Change In Property Value | £6,500 | £13,260 | £17,238 | £18,100 | £13,303 | £68,401 |
| Net Return | £12,760 | £19,725 | £23,918 | £25,168 | £20,768 | £102,339 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 7% | 33% |
| Total Net Return (%) | 12% | 19% | 23% | 25% | 20% | 100% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change