Flat
BS3
2 beds
1 bath
Chessel Mews, Bristish Road, Bedminster BS3
South West, England · BS3
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£22,109
↗ 24%After 5 Years
Change In Property Value
£57,877
↗ 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 | £20,700 | £21,010 | £21,536 | £22,074 | £22,736 | £108,057 |
| Total Expenses | £15,973 | £16,050 | £16,145 | £16,243 | £16,352 | £80,761 |
| Profit Before Tax | £4,728 | £4,961 | £5,391 | £5,831 | £6,385 | £27,295 |
| Profit After Tax | £3,829 | £4,018 | £4,366 | £4,723 | £5,172 | £22,109 |
| Change In Property Value | £6,000 | £6,120 | £12,485 | £16,230 | £17,042 | £57,877 |
| Net Return | £9,829 | £10,138 | £16,851 | £20,954 | £22,213 | £79,986 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 11% | 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