Flat
BS30
0 beds
1 bath
Willsbridge Hill, Willsbridge, Bristol BS30
South West, England · BS30
View property listing
Initial Investment
£40,000First YearProfit From Rental Income
£2,298
↗ 6%After 5 Years
Change In Property Value
£25,080
↗ 19%After 5 Years
Return On Investment
68%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,316 | £8,441 | £8,652 | £8,868 | £9,134 | £43,411 |
| Total Expenses | £7,989 | £8,048 | £8,112 | £8,177 | £8,247 | £40,573 |
| Profit Before Tax | £327 | £393 | £540 | £691 | £887 | £2,838 |
| Profit After Tax | £265 | £318 | £437 | £559 | £719 | £2,298 |
| Change In Property Value | £2,600 | £2,652 | £5,410 | £7,033 | £7,385 | £25,080 |
| Net Return | £2,865 | £2,970 | £5,847 | £7,593 | £8,104 | £27,378 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 7% | 7% | 15% | 19% | 20% | 68% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change