Flat
BS8
2 beds
1 bath
West Park, Bristol BS8
South West, England · BS8
View property listing
Initial Investment
£105,750First YearProfit From Rental Income
£17,489
↗ 17%After 5 Years
Change In Property Value
£70,506
↗ 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 | £18,420 | £18,696 | £18,977 | £19,451 | £19,937 | £95,482 |
| Total Expenses | £14,621 | £14,698 | £14,767 | £14,857 | £14,948 | £73,891 |
| Profit Before Tax | £3,799 | £3,998 | £4,209 | £4,595 | £4,990 | £21,591 |
| Profit After Tax | £3,077 | £3,238 | £3,410 | £3,722 | £4,042 | £17,489 |
| Change In Property Value | £6,700 | £13,668 | £17,768 | £18,657 | £13,713 | £70,506 |
| Net Return | £9,777 | £16,906 | £21,178 | £22,378 | £17,754 | £87,995 |
| 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