Flat
BS13
2 beds
1 bath
Old School Lane, Bedminster BS13
South West, England · BS13
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£15,302
↗ 20%After 5 Years
Change In Property Value
£48,231
↗ 19%After 5 Years
Return On Investment
84%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,800 | £17,052 | £17,478 | £17,915 | £18,453 | £87,698 |
| Total Expenses | £13,599 | £13,670 | £13,756 | £13,843 | £13,940 | £68,807 |
| Profit Before Tax | £3,201 | £3,382 | £3,723 | £4,072 | £4,513 | £18,891 |
| Profit After Tax | £2,593 | £2,739 | £3,015 | £3,298 | £3,656 | £15,302 |
| Change In Property Value | £5,000 | £5,100 | £10,404 | £13,525 | £14,201 | £48,231 |
| Net Return | £7,593 | £7,839 | £13,419 | £16,824 | £17,857 | £63,533 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 10% | 10% | 18% | 22% | 23% | 84% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change