Flat
BS14
2 beds
1 bath
Gilda Close, Whitchurch, Bristol BS14
South West, England · BS14
View property listing
Initial Investment
£46,000First YearProfit From Rental Income
£1,140
↗ 2%After 5 Years
Change In Property Value
£28,938
↗ 19%After 5 Years
Return On Investment
65%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,856 | £8,989 | £9,214 | £9,444 | £9,727 | £46,230 |
| Total Expenses | £8,837 | £8,896 | £8,962 | £9,028 | £9,099 | £44,822 |
| Profit Before Tax | £19 | £93 | £252 | £415 | £628 | £1,407 |
| Profit After Tax | £16 | £75 | £204 | £336 | £508 | £1,140 |
| Change In Property Value | £3,000 | £3,060 | £6,242 | £8,115 | £8,521 | £28,938 |
| Net Return | £3,016 | £3,135 | £6,447 | £8,452 | £9,029 | £30,078 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| Total Net Return (%) | 7% | 7% | 14% | 18% | 20% | 65% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change