Flat
BS1
2 beds
2 baths
Purifier House, Lime Kiln Road, Bristol BS1
South West, England · BS1
View property listing
Initial Investment
£161,750First YearProfit From Rental Income
£17,125
↗ 11%After 5 Years
Change In Property Value
£95,497
↗ 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 | £27,624 | £28,038 | £28,739 | £29,458 | £30,342 | £144,201 |
| Total Expenses | £24,402 | £24,489 | £24,602 | £24,718 | £24,849 | £123,059 |
| Profit Before Tax | £3,222 | £3,549 | £4,137 | £4,740 | £5,493 | £21,142 |
| Profit After Tax | £2,610 | £2,875 | £3,351 | £3,839 | £4,449 | £17,125 |
| Change In Property Value | £9,900 | £10,098 | £20,600 | £26,780 | £28,119 | £95,497 |
| Net Return | £12,510 | £12,973 | £23,951 | £30,619 | £32,568 | £112,622 |
| 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