Flat
BS8
1 bed
1 bath
Elmdale Road, Tyndalls Park, Bristol BS8
South West, England · BS8
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£10,925
↗ 14%After 5 Years
Change In Property Value
£52,616
↗ 21%After 5 Years
Return On Investment
84%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,752 | £13,958 | £14,168 | £14,522 | £14,885 | £71,285 |
| Total Expenses | £11,419 | £11,490 | £11,552 | £11,629 | £11,708 | £57,797 |
| Profit Before Tax | £2,333 | £2,469 | £2,616 | £2,893 | £3,177 | £13,488 |
| Profit After Tax | £1,890 | £2,000 | £2,119 | £2,343 | £2,574 | £10,925 |
| Change In Property Value | £5,000 | £10,200 | £13,260 | £13,923 | £10,233 | £52,616 |
| Net Return | £6,890 | £12,200 | £15,379 | £16,266 | £12,807 | £63,542 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 9% | 16% | 20% | 21% | 17% | 84% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change