Flat
BS7
3 beds
3 baths
Ashley Down Road, Bristol BS7
South West, England · BS7
View property listing
Initial Investment
£84,750First YearProfit From Rental Income
£26,350
↗ 31%After 5 Years
Change In Property Value
£57,878
↗ 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 | £18,696 | £18,976 | £19,261 | £19,743 | £20,236 | £96,912 |
| Total Expenses | £12,718 | £12,796 | £12,865 | £12,955 | £13,047 | £64,381 |
| Profit Before Tax | £5,978 | £6,181 | £6,396 | £6,787 | £7,189 | £32,531 |
| Profit After Tax | £4,842 | £5,006 | £5,181 | £5,498 | £5,823 | £26,350 |
| Change In Property Value | £5,500 | £11,220 | £14,586 | £15,315 | £11,257 | £57,878 |
| Net Return | £10,342 | £16,226 | £19,767 | £20,813 | £17,080 | £84,228 |
| Return From Rental Income (%) | 6% | 6% | 6% | 6% | 7% | 31% |
| 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