Flat
BS10
2 beds
1 bath
Strathearn Drive, Westbury-On-Trym BS10
South West, England · BS10
View property listing
Initial Investment
£67,000First YearProfit From Rental Income
£9,756
↗ 15%After 5 Years
Change In Property Value
£42,443
↗ 19%After 5 Years
Return On Investment
78%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,076 | £14,287 | £14,644 | £15,010 | £15,461 | £73,479 |
| Total Expenses | £12,136 | £12,203 | £12,282 | £12,362 | £12,450 | £61,434 |
| Profit Before Tax | £1,940 | £2,084 | £2,362 | £2,648 | £3,011 | £12,045 |
| Profit After Tax | £1,571 | £1,688 | £1,914 | £2,145 | £2,439 | £9,756 |
| Change In Property Value | £4,400 | £4,488 | £9,156 | £11,902 | £12,497 | £42,443 |
| Net Return | £5,971 | £6,176 | £11,069 | £14,047 | £14,936 | £52,199 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 9% | 9% | 17% | 21% | 22% | 78% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change