Flat
BS4
1 bed
1 bath
School Road, Bristol BS4
South West, England · BS4
View property listing
Initial Investment
£43,000First YearProfit From Rental Income
£4,208
↗ 10%After 5 Years
Change In Property Value
£27,009
↗ 19%After 5 Years
Return On Investment
73%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,240 | £9,379 | £9,613 | £9,853 | £10,149 | £48,234 |
| Total Expenses | £8,479 | £8,538 | £8,605 | £8,673 | £8,745 | £43,039 |
| Profit Before Tax | £762 | £840 | £1,008 | £1,181 | £1,404 | £5,195 |
| Profit After Tax | £617 | £681 | £817 | £956 | £1,137 | £4,208 |
| Change In Property Value | £2,800 | £2,856 | £5,826 | £7,574 | £7,953 | £27,009 |
| Net Return | £3,417 | £3,537 | £6,643 | £8,530 | £9,090 | £31,217 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 8% | 8% | 15% | 20% | 21% | 73% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change