Flat
BS5
2 beds
1 bath
Butlers Close, Bristol BS5
South West, England · BS5
View property listing
Initial Investment
£61,000First YearProfit From Rental Income
£12,696
↗ 21%After 5 Years
Change In Property Value
£38,585
↗ 19%After 5 Years
Return On Investment
84%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,004 | £14,214 | £14,569 | £14,934 | £15,382 | £73,103 |
| Total Expenses | £11,335 | £11,402 | £11,481 | £11,561 | £11,649 | £57,429 |
| Profit Before Tax | £2,669 | £2,812 | £3,089 | £3,372 | £3,733 | £15,674 |
| Profit After Tax | £2,162 | £2,277 | £2,502 | £2,732 | £3,024 | £12,696 |
| Change In Property Value | £4,000 | £4,080 | £8,323 | £10,820 | £11,361 | £38,585 |
| Net Return | £6,162 | £6,357 | £10,825 | £13,552 | £14,385 | £51,281 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 10% | 10% | 18% | 22% | 24% | 84% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change