Flat
BS2
2 beds
1 bath
Champion Square, St. Pauls, Bristol BS2
South West, England · BS2
View property listing
Initial Investment
£58,000First YearProfit From Rental Income
£13,070
↗ 23%After 5 Years
Change In Property Value
£36,655
↗ 19%After 5 Years
Return On Investment
86%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,680 | £13,885 | £14,232 | £14,588 | £15,026 | £71,411 |
| Total Expenses | £10,906 | £10,973 | £11,050 | £11,130 | £11,216 | £55,276 |
| Profit Before Tax | £2,774 | £2,912 | £3,182 | £3,458 | £3,809 | £16,136 |
| Profit After Tax | £2,247 | £2,359 | £2,577 | £2,801 | £3,086 | £13,070 |
| Change In Property Value | £3,800 | £3,876 | £7,907 | £10,279 | £10,793 | £36,655 |
| Net Return | £6,047 | £6,235 | £10,484 | £13,080 | £13,879 | £49,725 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 23% |
| Total Net Return (%) | 10% | 11% | 18% | 23% | 24% | 86% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change