Flat
BS3
2 beds
1 bath
Airpoint, Skypark Road, Bedminster, Bristol BS3
South West, England · BS3
View property listing
Initial Investment
£67,750First YearProfit From Rental Income
£14,195
↗ 21%After 5 Years
Change In Property Value
£42,925
↗ 19%After 5 Years
Return On Investment
84%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,348 | £15,578 | £15,968 | £16,367 | £16,858 | £80,119 |
| Total Expenses | £12,362 | £12,432 | £12,513 | £12,597 | £12,689 | £62,594 |
| Profit Before Tax | £2,986 | £3,147 | £3,454 | £3,770 | £4,169 | £17,525 |
| Profit After Tax | £2,418 | £2,549 | £2,798 | £3,053 | £3,377 | £14,195 |
| Change In Property Value | £4,450 | £4,539 | £9,260 | £12,037 | £12,639 | £42,925 |
| Net Return | £6,868 | £7,088 | £12,058 | £15,091 | £16,016 | £57,121 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 10% | 10% | 18% | 22% | 24% | 84% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change