Flat
BS8
2 beds
2 baths
Oakfield Road, Bristol BS8
South West, England · BS8
View property listing
Initial Investment
£163,500First YearProfit From Rental Income
£30,315
↗ 19%After 5 Years
Change In Property Value
£105,233
↗ 21%After 5 Years
Return On Investment
83%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £27,504 | £27,917 | £28,335 | £29,044 | £29,770 | £142,569 |
| Total Expenses | £20,838 | £20,929 | £21,012 | £21,125 | £21,240 | £105,144 |
| Profit Before Tax | £6,666 | £6,987 | £7,323 | £7,919 | £8,530 | £37,426 |
| Profit After Tax | £5,400 | £5,660 | £5,932 | £6,414 | £6,909 | £30,315 |
| Change In Property Value | £10,000 | £20,400 | £26,520 | £27,846 | £20,467 | £105,233 |
| Net Return | £15,400 | £26,060 | £32,452 | £34,260 | £27,376 | £135,548 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 9% | 16% | 20% | 21% | 17% | 83% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change