Flat
BS9
1 bed
1 bath
Trym Road, Bristol BS9
South West, England · BS9
View property listing
Initial Investment
£73,000First YearProfit From Rental Income
£14,677
↗ 20%After 5 Years
Change In Property Value
£50,512
↗ 21%After 5 Years
Return On Investment
89%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,400 | £14,616 | £14,835 | £15,206 | £15,586 | £74,644 |
| Total Expenses | £11,162 | £11,234 | £11,297 | £11,375 | £11,456 | £56,524 |
| Profit Before Tax | £3,238 | £3,382 | £3,539 | £3,831 | £4,130 | £18,120 |
| Profit After Tax | £2,623 | £2,740 | £2,866 | £3,103 | £3,345 | £14,677 |
| Change In Property Value | £4,800 | £9,792 | £12,730 | £13,366 | £9,824 | £50,512 |
| Net Return | £7,423 | £12,532 | £15,596 | £16,469 | £13,170 | £65,189 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 10% | 17% | 21% | 23% | 18% | 89% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change