Flat
BS7
5 beds
7 baths
Gloucester Road, Bishopston, Bristol BS7
South West, England · BS7
View property listing
Initial Investment
£198,500First YearProfit From Rental Income
£67,527
↗ 34%After 5 Years
Change In Property Value
£126,279
↗ 21%After 5 Years
Return On Investment
98%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £40,800 | £41,412 | £42,033 | £43,084 | £44,161 | £211,490 |
| Total Expenses | £25,385 | £25,496 | £25,599 | £25,746 | £25,897 | £128,123 |
| Profit Before Tax | £15,415 | £15,916 | £16,434 | £17,338 | £18,265 | £83,367 |
| Profit After Tax | £12,486 | £12,892 | £13,311 | £14,044 | £14,794 | £67,527 |
| Change In Property Value | £12,000 | £24,480 | £31,824 | £33,415 | £24,560 | £126,279 |
| Net Return | £24,486 | £37,372 | £45,135 | £47,459 | £39,354 | £193,807 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 7% | 34% |
| Total Net Return (%) | 12% | 19% | 23% | 24% | 20% | 98% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change