Flat
BS4
2 beds
2 baths
Hazel Road, Knowle, Bristol BS4
South West, England · BS4
View property listing
Initial Investment
£73,000First YearProfit From Rental Income
£13,256
↗ 18%After 5 Years
Change In Property Value
£46,301
↗ 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 | £15,840 | £16,078 | £16,480 | £16,892 | £17,398 | £82,687 |
| Total Expenses | £13,106 | £13,176 | £13,259 | £13,344 | £13,437 | £66,322 |
| Profit Before Tax | £2,734 | £2,902 | £3,221 | £3,548 | £3,961 | £16,365 |
| Profit After Tax | £2,215 | £2,350 | £2,609 | £2,874 | £3,208 | £13,256 |
| Change In Property Value | £4,800 | £4,896 | £9,988 | £12,984 | £13,633 | £46,301 |
| Net Return | £7,015 | £7,246 | £12,597 | £15,858 | £16,842 | £59,557 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| 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