Flat
BS3
1 bed
1 bath
St. Johns Road, Southville, Bristol, Somerset BS3
South West, England · BS3
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£24,668
↗ 24%After 5 Years
Change In Property Value
£62,700
↗ 19%After 5 Years
Return On Investment
85%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £22,428 | £22,764 | £23,334 | £23,917 | £24,634 | £117,077 |
| Total Expenses | £17,137 | £17,217 | £17,317 | £17,419 | £17,533 | £86,623 |
| Profit Before Tax | £5,291 | £5,548 | £6,017 | £6,498 | £7,101 | £30,454 |
| Profit After Tax | £4,286 | £4,494 | £4,874 | £5,263 | £5,752 | £24,668 |
| Change In Property Value | £6,500 | £6,630 | £13,525 | £17,583 | £18,462 | £62,700 |
| Net Return | £10,786 | £11,124 | £18,399 | £22,846 | £24,214 | £87,368 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 11% | 11% | 18% | 22% | 24% | 85% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change