Flat
BS1
2 beds
1 bath
Broad Weir, Bristol BS1
South West, England · BS1
View property listing
Initial Investment
£84,750First YearProfit From Rental Income
£5,759
↗ 7%After 5 Years
Change In Property Value
£53,054
↗ 19%After 5 Years
Return On Investment
69%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,348 | £15,578 | £15,968 | £16,367 | £16,858 | £80,119 |
| Total Expenses | £14,445 | £14,514 | £14,596 | £14,680 | £14,772 | £73,008 |
| Profit Before Tax | £903 | £1,064 | £1,371 | £1,687 | £2,086 | £7,110 |
| Profit After Tax | £731 | £862 | £1,111 | £1,366 | £1,690 | £5,759 |
| Change In Property Value | £5,500 | £5,610 | £11,444 | £14,878 | £15,622 | £53,054 |
| Net Return | £6,231 | £6,472 | £12,555 | £16,244 | £17,311 | £58,813 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 7% | 8% | 15% | 19% | 20% | 69% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change