Flat
BS2
3 beds
2 baths
Braggs Lane, Bristol BS2
South West, England · BS2
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£25,534
↗ 27%After 5 Years
Change In Property Value
£57,877
↗ 19%After 5 Years
Return On Investment
89%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £21,600 | £21,924 | £22,472 | £23,034 | £23,725 | £112,755 |
| Total Expenses | £16,063 | £16,141 | £16,239 | £16,339 | £16,450 | £81,231 |
| Profit Before Tax | £5,538 | £5,783 | £6,233 | £6,695 | £7,274 | £31,524 |
| Profit After Tax | £4,485 | £4,684 | £5,049 | £5,423 | £5,892 | £25,534 |
| Change In Property Value | £6,000 | £6,120 | £12,485 | £16,230 | £17,042 | £57,877 |
| Net Return | £10,485 | £10,804 | £17,534 | £21,653 | £22,934 | £83,411 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 11% | 12% | 19% | 23% | 25% | 89% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change