Flat
BS1
2 beds
2 baths
Broad Weir, Bristol, Somerset BS1
South West, England · BS1
View property listing
Initial Investment
£107,500First YearProfit From Rental Income
£9,106
↗ 8%After 5 Years
Change In Property Value
£65,594
↗ 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 | £18,972 | £19,257 | £19,738 | £20,231 | £20,838 | £99,036 |
| Total Expenses | £17,387 | £17,461 | £17,552 | £17,645 | £17,749 | £87,794 |
| Profit Before Tax | £1,585 | £1,795 | £2,186 | £2,586 | £3,090 | £11,242 |
| Profit After Tax | £1,284 | £1,454 | £1,770 | £2,095 | £2,503 | £9,106 |
| Change In Property Value | £6,800 | £6,936 | £14,149 | £18,394 | £19,314 | £65,594 |
| Net Return | £8,084 | £8,390 | £15,920 | £20,489 | £21,817 | £74,700 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 8% | 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