Flat
BS5
1 bed
1 bath
Butlers Close, Crews Hole, Bristol BS5
South West, England · BS5
View property listing
Initial Investment
£55,000First YearProfit From Rental Income
£10,567
↗ 19%After 5 Years
Change In Property Value
£34,726
↗ 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 | £12,600 | £12,789 | £13,109 | £13,436 | £13,840 | £65,774 |
| Total Expenses | £10,402 | £10,466 | £10,541 | £10,618 | £10,701 | £52,728 |
| Profit Before Tax | £2,199 | £2,323 | £2,567 | £2,818 | £3,139 | £13,046 |
| Profit After Tax | £1,781 | £1,881 | £2,080 | £2,283 | £2,542 | £10,567 |
| Change In Property Value | £3,600 | £3,672 | £7,491 | £9,738 | £10,225 | £34,726 |
| Net Return | £5,381 | £5,553 | £9,570 | £12,021 | £12,767 | £45,293 |
| 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