Flat
BS2
1 bed
1 bath
Redcross Street, Bristol BS2
South West, England · BS2
View property listing
Initial Investment
£79,500First YearProfit From Rental Income
£21,002
↗ 26%After 5 Years
Change In Property Value
£50,160
↗ 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 | £18,720 | £19,001 | £19,476 | £19,963 | £20,562 | £97,721 |
| Total Expenses | £14,188 | £14,262 | £14,352 | £14,445 | £14,547 | £71,793 |
| Profit Before Tax | £4,533 | £4,739 | £5,124 | £5,518 | £6,014 | £25,928 |
| Profit After Tax | £3,671 | £3,839 | £4,150 | £4,470 | £4,872 | £21,002 |
| Change In Property Value | £5,200 | £5,304 | £10,820 | £14,066 | £14,770 | £50,160 |
| Net Return | £8,871 | £9,143 | £14,970 | £18,536 | £19,641 | £71,162 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 26% |
| Total Net Return (%) | 11% | 12% | 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