Flat
BS3
1 bed
1 bath
Upton Road, Bristol BS3
South West, England · BS3
View property listing
Initial Investment
£81,250First YearProfit From Rental Income
£18,554
↗ 23%After 5 Years
Change In Property Value
£51,124
↗ 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 | £18,288 | £18,562 | £19,026 | £19,502 | £20,087 | £95,466 |
| Total Expenses | £14,343 | £14,416 | £14,505 | £14,597 | £14,698 | £72,559 |
| Profit Before Tax | £3,945 | £4,146 | £4,521 | £4,905 | £5,389 | £22,907 |
| Profit After Tax | £3,196 | £3,358 | £3,662 | £3,973 | £4,365 | £18,554 |
| Change In Property Value | £5,300 | £5,406 | £11,028 | £14,337 | £15,054 | £51,124 |
| Net Return | £8,496 | £8,764 | £14,690 | £18,310 | £19,419 | £69,679 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 10% | 11% | 18% | 23% | 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