Flat
BS1
2 beds
2 baths
Redcliffe West Parade, Bristol BS1
South West, England · BS1
View property listing
Initial Investment
£170,500First YearProfit From Rental Income
£18,405
↗ 11%After 5 Years
Change In Property Value
£100,320
↗ 19%After 5 Years
Return On Investment
70%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £29,016 | £29,451 | £30,188 | £30,942 | £31,870 | £151,467 |
| Total Expenses | £25,533 | £25,622 | £25,739 | £25,858 | £25,994 | £128,745 |
| Profit Before Tax | £3,483 | £3,829 | £4,449 | £5,084 | £5,877 | £22,722 |
| Profit After Tax | £2,822 | £3,102 | £3,604 | £4,118 | £4,760 | £18,405 |
| Change In Property Value | £10,400 | £10,608 | £21,640 | £28,132 | £29,539 | £100,320 |
| Net Return | £13,222 | £13,710 | £25,244 | £32,251 | £34,299 | £118,725 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 8% | 8% | 15% | 19% | 20% | 70% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change