Flat
BS4
2 beds
2 baths
Hazel Road, Bristol BS4
South West, England · BS4
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£14,160
↗ 19%After 5 Years
Change In Property Value
£48,231
↗ 19%After 5 Years
Return On Investment
82%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,500 | £16,747 | £17,166 | £17,595 | £18,123 | £86,132 |
| Total Expenses | £13,569 | £13,640 | £13,724 | £13,811 | £13,907 | £68,650 |
| Profit Before Tax | £2,931 | £3,108 | £3,442 | £3,784 | £4,217 | £17,482 |
| Profit After Tax | £2,374 | £2,517 | £2,788 | £3,065 | £3,415 | £14,160 |
| Change In Property Value | £5,000 | £5,100 | £10,404 | £13,525 | £14,201 | £48,231 |
| Net Return | £7,374 | £7,617 | £13,192 | £16,590 | £17,617 | £62,391 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 10% | 10% | 17% | 22% | 23% | 82% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change