Flat
BS8
2 beds
2 baths
Pooles Wharf Court, Bristol BS8
South West, England · BS8
View property listing
Initial Investment
£116,250First YearProfit From Rental Income
£19,837
↗ 17%After 5 Years
Change In Property Value
£76,820
↗ 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 | £20,076 | £20,377 | £20,683 | £21,200 | £21,730 | £104,066 |
| Total Expenses | £15,751 | £15,832 | £15,903 | £15,997 | £16,092 | £79,575 |
| Profit Before Tax | £4,325 | £4,546 | £4,780 | £5,203 | £5,638 | £24,490 |
| Profit After Tax | £3,503 | £3,682 | £3,872 | £4,215 | £4,566 | £19,837 |
| Change In Property Value | £7,300 | £14,892 | £19,360 | £20,328 | £14,941 | £76,820 |
| Net Return | £10,803 | £18,574 | £23,231 | £24,542 | £19,507 | £96,657 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| 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