Flat
BS30
1 bed
1 bath
Earlstone Crescent, Bristol, Gloucestershire BS30
South West, England · BS30
View property listing
Initial Investment
£44,500First YearProfit From Rental Income
£3,541
↗ 8%After 5 Years
Change In Property Value
£27,974
↗ 19%After 5 Years
Return On Investment
71%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,276 | £9,415 | £9,651 | £9,892 | £10,189 | £48,422 |
| Total Expenses | £8,680 | £8,740 | £8,807 | £8,875 | £8,947 | £44,050 |
| Profit Before Tax | £596 | £675 | £844 | £1,017 | £1,241 | £4,372 |
| Profit After Tax | £482 | £547 | £683 | £824 | £1,005 | £3,541 |
| Change In Property Value | £2,900 | £2,958 | £6,034 | £7,845 | £8,237 | £27,974 |
| Net Return | £3,382 | £3,505 | £6,718 | £8,668 | £9,242 | £31,515 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 8% | 8% | 15% | 19% | 21% | 71% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change