Flat
BS3
2 beds
1 bath
Bedminster Parade, Bristol, Somerset BS3
South West, England · BS3
View property listing
Initial Investment
£86,500First YearProfit From Rental Income
£20,071
↗ 23%After 5 Years
Change In Property Value
£54,018
↗ 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 | £19,320 | £19,610 | £20,100 | £20,603 | £21,221 | £100,853 |
| Total Expenses | £15,041 | £15,116 | £15,208 | £15,302 | £15,407 | £76,074 |
| Profit Before Tax | £4,279 | £4,494 | £4,892 | £5,300 | £5,814 | £24,779 |
| Profit After Tax | £3,466 | £3,640 | £3,963 | £4,293 | £4,709 | £20,071 |
| Change In Property Value | £5,600 | £5,712 | £11,652 | £15,148 | £15,906 | £54,018 |
| Net Return | £9,066 | £9,352 | £15,615 | £19,442 | £20,615 | £74,090 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 10% | 11% | 18% | 22% | 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