Flat
BS2
2 beds
1 bath
Old Market Street, Bristol BS2
South West, England · BS2
View property listing
Initial Investment
£81,250First YearProfit From Rental Income
£21,568
↗ 27%After 5 Years
Change In Property Value
£51,124
↗ 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 | £19,080 | £19,366 | £19,850 | £20,347 | £20,957 | £99,600 |
| Total Expenses | £14,422 | £14,496 | £14,588 | £14,681 | £14,785 | £72,973 |
| Profit Before Tax | £4,658 | £4,870 | £5,262 | £5,665 | £6,172 | £26,628 |
| Profit After Tax | £3,773 | £3,944 | £4,263 | £4,589 | £4,999 | £21,568 |
| Change In Property Value | £5,300 | £5,406 | £11,028 | £14,337 | £15,054 | £51,124 |
| Net Return | £9,073 | £9,350 | £15,291 | £18,926 | £20,053 | £72,693 |
| 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