Flat
BS16
2 beds
1 bath
Whistle Road, Mangotsfield, Bristol BS16
South West, England · BS16
View property listing
Initial Investment
£58,000First YearProfit From Rental Income
£6,585
↗ 11%After 5 Years
Change In Property Value
£36,655
↗ 19%After 5 Years
Return On Investment
75%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,976 | £12,156 | £12,460 | £12,771 | £13,154 | £62,516 |
| Total Expenses | £10,736 | £10,800 | £10,873 | £10,948 | £11,029 | £54,386 |
| Profit Before Tax | £1,240 | £1,356 | £1,586 | £1,823 | £2,125 | £8,130 |
| Profit After Tax | £1,005 | £1,098 | £1,285 | £1,476 | £1,721 | £6,585 |
| Change In Property Value | £3,800 | £3,876 | £7,907 | £10,279 | £10,793 | £36,655 |
| Net Return | £4,805 | £4,974 | £9,192 | £11,756 | £12,514 | £43,241 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 11% |
| Total Net Return (%) | 8% | 9% | 16% | 20% | 22% | 75% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change