Flat
BS2
2 beds
1 bath
City Road, Bristol BS2
South West, England · BS2
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£19,869
↗ 26%After 5 Years
Change In Property Value
£48,231
↗ 19%After 5 Years
Return On Investment
90%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,000 | £18,270 | £18,727 | £19,195 | £19,771 | £93,962 |
| Total Expenses | £13,719 | £13,792 | £13,880 | £13,971 | £14,071 | £69,433 |
| Profit Before Tax | £4,281 | £4,478 | £4,846 | £5,224 | £5,699 | £24,529 |
| Profit After Tax | £3,468 | £3,627 | £3,926 | £4,231 | £4,617 | £19,869 |
| Change In Property Value | £5,000 | £5,100 | £10,404 | £13,525 | £14,201 | £48,231 |
| Net Return | £8,468 | £8,727 | £14,330 | £17,757 | £18,818 | £68,099 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 26% |
| Total Net Return (%) | 11% | 11% | 19% | 23% | 25% | 90% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change