Flat
BS4
2 beds
2 baths
Rochester Road, Bristol BS4
South West, England · BS4
View property listing
Initial Investment
£79,500First YearProfit From Rental Income
£15,065
↗ 19%After 5 Years
Change In Property Value
£50,160
↗ 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 | £17,160 | £17,417 | £17,853 | £18,299 | £18,848 | £89,578 |
| Total Expenses | £14,032 | £14,103 | £14,190 | £14,278 | £14,376 | £70,979 |
| Profit Before Tax | £3,129 | £3,314 | £3,663 | £4,021 | £4,472 | £18,599 |
| Profit After Tax | £2,534 | £2,684 | £2,967 | £3,257 | £3,623 | £15,065 |
| Change In Property Value | £5,200 | £5,304 | £10,820 | £14,066 | £14,770 | £50,160 |
| Net Return | £7,734 | £7,988 | £13,787 | £17,323 | £18,392 | £65,225 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 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