Flat
BS16
1 bed
1 bath
Arnold Road, Mangotsfield, Bristol BS16
South West, England · BS16
View property listing
Initial Investment
£49,000First YearProfit From Rental Income
£4,191
↗ 9%After 5 Years
Change In Property Value
£30,868
↗ 19%After 5 Years
Return On Investment
72%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,080 | £10,231 | £10,487 | £10,749 | £11,072 | £52,619 |
| Total Expenses | £9,356 | £9,417 | £9,486 | £9,556 | £9,631 | £47,445 |
| Profit Before Tax | £724 | £814 | £1,001 | £1,193 | £1,441 | £5,174 |
| Profit After Tax | £586 | £659 | £811 | £967 | £1,167 | £4,191 |
| Change In Property Value | £3,200 | £3,264 | £6,659 | £8,656 | £9,089 | £30,868 |
| Net Return | £3,786 | £3,923 | £7,470 | £9,623 | £10,256 | £35,058 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 8% | 8% | 15% | 20% | 21% | 72% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change