Flat
BS4
1 bed
1 bath
Arlington Road, Bristol BS4
South West, England · BS4
View property listing
Initial Investment
£64,000First YearProfit From Rental Income
£10,541
↗ 16%After 5 Years
Change In Property Value
£40,514
↗ 19%After 5 Years
Return On Investment
80%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,860 | £14,068 | £14,420 | £14,780 | £15,223 | £72,351 |
| Total Expenses | £11,718 | £11,785 | £11,863 | £11,943 | £12,030 | £59,337 |
| Profit Before Tax | £2,142 | £2,283 | £2,557 | £2,837 | £3,194 | £13,014 |
| Profit After Tax | £1,735 | £1,850 | £2,071 | £2,298 | £2,587 | £10,541 |
| Change In Property Value | £4,200 | £4,284 | £8,739 | £11,361 | £11,929 | £40,514 |
| Net Return | £5,935 | £6,134 | £10,810 | £13,660 | £14,516 | £51,055 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 9% | 10% | 17% | 21% | 23% | 80% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change