Flat
BS1
1 bed
1 bath
Deanery Road, Bristol BS1
South West, England · BS1
View property listing
Initial Investment
£77,750First YearProfit From Rental Income
£4,726
↗ 6%After 5 Years
Change In Property Value
£49,195
↗ 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 | £14,232 | £14,445 | £14,807 | £15,177 | £15,632 | £74,293 |
| Total Expenses | £13,540 | £13,608 | £13,687 | £13,768 | £13,856 | £68,458 |
| Profit Before Tax | £692 | £838 | £1,120 | £1,409 | £1,776 | £5,835 |
| Profit After Tax | £560 | £679 | £907 | £1,141 | £1,439 | £4,726 |
| Change In Property Value | £5,100 | £5,202 | £10,612 | £13,796 | £14,485 | £49,195 |
| Net Return | £5,660 | £5,881 | £11,519 | £14,937 | £15,924 | £53,921 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| 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