Flat
BS4
1 bed
0 baths
Bath Road, Bristol BS4
South West, England · BS4
View property listing
Initial Investment
£70,000First YearProfit From Rental Income
£12,351
↗ 18%After 5 Years
Change In Property Value
£44,372
↗ 19%After 5 Years
Return On Investment
81%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,180 | £15,408 | £15,793 | £16,188 | £16,673 | £79,242 |
| Total Expenses | £12,643 | £12,712 | £12,793 | £12,877 | £12,968 | £63,994 |
| Profit Before Tax | £2,537 | £2,696 | £2,999 | £3,311 | £3,705 | £15,248 |
| Profit After Tax | £2,055 | £2,184 | £2,430 | £2,682 | £3,001 | £12,351 |
| Change In Property Value | £4,600 | £4,692 | £9,572 | £12,443 | £13,065 | £44,372 |
| Net Return | £6,655 | £6,876 | £12,001 | £15,125 | £16,067 | £56,723 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 18% |
| Total Net Return (%) | 10% | 10% | 17% | 22% | 23% | 81% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change