Flat
BS6
2 beds
2 baths
Waverley Road, Bristol BS6
South West, England · BS6
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£40,436
↗ 34%After 5 Years
Change In Property Value
£78,925
↗ 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 | £25,872 | £26,260 | £26,654 | £27,320 | £28,003 | £134,110 |
| Total Expenses | £16,653 | £16,742 | £16,822 | £16,930 | £17,041 | £84,188 |
| Profit Before Tax | £9,219 | £9,518 | £9,832 | £10,390 | £10,962 | £49,921 |
| Profit After Tax | £7,468 | £7,710 | £7,964 | £8,416 | £8,879 | £40,436 |
| Change In Property Value | £7,500 | £15,300 | £19,890 | £20,885 | £15,350 | £78,925 |
| Net Return | £14,968 | £23,010 | £27,854 | £29,300 | £24,229 | £119,361 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 7% | 34% |
| Total Net Return (%) | 12% | 19% | 23% | 24% | 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