Flat
BS3
2 beds
1 bath
Little Cross House, Bristol BS3
South West, England · BS3
View property listing
Initial Investment
£44,500First YearProfit From Rental Income
£6,327
↗ 14%After 5 Years
Change In Property Value
£27,974
↗ 19%After 5 Years
Return On Investment
77%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,008 | £10,158 | £10,412 | £10,672 | £10,993 | £52,243 |
| Total Expenses | £8,754 | £8,815 | £8,883 | £8,953 | £9,028 | £44,432 |
| Profit Before Tax | £1,254 | £1,343 | £1,529 | £1,719 | £1,965 | £7,811 |
| Profit After Tax | £1,016 | £1,088 | £1,239 | £1,393 | £1,592 | £6,327 |
| Change In Property Value | £2,900 | £2,958 | £6,034 | £7,845 | £8,237 | £27,974 |
| Net Return | £3,916 | £4,046 | £7,273 | £9,237 | £9,828 | £34,301 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 4% | 14% |
| Total Net Return (%) | 9% | 9% | 16% | 21% | 22% | 77% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change