Flat
BS16
2 beds
1 bath
Sheppard Road, Bristol BS16
South West, England · BS16
View property listing
Initial Investment
£61,000First YearProfit From Rental Income
£7,353
↗ 12%After 5 Years
Change In Property Value
£38,585
↗ 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 | £12,600 | £12,789 | £13,109 | £13,436 | £13,840 | £65,774 |
| Total Expenses | £11,195 | £11,260 | £11,335 | £11,411 | £11,494 | £56,696 |
| Profit Before Tax | £1,405 | £1,529 | £1,774 | £2,025 | £2,345 | £9,078 |
| Profit After Tax | £1,138 | £1,239 | £1,437 | £1,640 | £1,900 | £7,353 |
| Change In Property Value | £4,000 | £4,080 | £8,323 | £10,820 | £11,361 | £38,585 |
| Net Return | £5,138 | £5,319 | £9,760 | £12,460 | £13,261 | £45,938 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| 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