Flat
BS2
2 beds
1 bath
Backfields, Bristol BS2
South West, England · BS2
View property listing
Initial Investment
£44,500First YearProfit From Rental Income
£7,971
↗ 18%After 5 Years
Change In Property Value
£27,974
↗ 19%After 5 Years
Return On Investment
81%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,440 | £10,597 | £10,862 | £11,133 | £11,467 | £54,498 |
| Total Expenses | £8,797 | £8,859 | £8,928 | £8,999 | £9,075 | £44,657 |
| Profit Before Tax | £1,643 | £1,738 | £1,934 | £2,134 | £2,392 | £9,841 |
| Profit After Tax | £1,331 | £1,408 | £1,566 | £1,729 | £1,938 | £7,971 |
| Change In Property Value | £2,900 | £2,958 | £6,034 | £7,845 | £8,237 | £27,974 |
| Net Return | £4,231 | £4,366 | £7,600 | £9,573 | £10,174 | £35,945 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 10% | 10% | 17% | 22% | 23% | 81% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change