Flat
BS4
2 beds
1 bath
Thiery Road, Bristol BS4
South West, England · BS4
View property listing
Initial Investment
£68,500First YearProfit From Rental Income
£11,921
↗ 17%After 5 Years
Change In Property Value
£43,408
↗ 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 | £14,856 | £15,079 | £15,456 | £15,842 | £16,317 | £77,550 |
| Total Expenses | £12,412 | £12,481 | £12,561 | £12,644 | £12,734 | £62,833 |
| Profit Before Tax | £2,444 | £2,598 | £2,894 | £3,198 | £3,583 | £14,718 |
| Profit After Tax | £1,979 | £2,104 | £2,344 | £2,591 | £2,903 | £11,921 |
| Change In Property Value | £4,500 | £4,590 | £9,364 | £12,173 | £12,781 | £43,408 |
| Net Return | £6,479 | £6,694 | £11,708 | £14,763 | £15,684 | £55,329 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 9% | 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