Flat
BS1
3 beds
2 baths
Colston Avenue, Bristol BS1
South West, England · BS1
View property listing
Initial Investment
£207,250First YearProfit From Rental Income
£23,818
↗ 11%After 5 Years
Change In Property Value
£120,577
↗ 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 | £34,872 | £35,395 | £36,280 | £37,187 | £38,303 | £182,037 |
| Total Expenses | £30,284 | £30,382 | £30,514 | £30,648 | £30,803 | £152,631 |
| Profit Before Tax | £4,588 | £5,013 | £5,766 | £6,539 | £7,500 | £29,405 |
| Profit After Tax | £3,716 | £4,060 | £4,671 | £5,296 | £6,075 | £23,818 |
| Change In Property Value | £12,500 | £12,750 | £26,010 | £33,813 | £35,504 | £120,577 |
| Net Return | £16,216 | £16,810 | £30,681 | £39,109 | £41,579 | £144,395 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 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