Flat
BS5
3 beds
0 baths
Turley Road, Easton, Bristol BS5
South West, England · BS5
View property listing
Initial Investment
£147,956First YearProfit From Rental Income
£39,715
↗ 27%After 5 Years
Change In Property Value
£87,893
↗ 19%After 5 Years
Return On Investment
86%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £31,896 | £32,374 | £33,184 | £34,013 | £35,034 | £166,501 |
| Total Expenses | £23,265 | £23,359 | £23,483 | £23,610 | £23,754 | £117,471 |
| Profit Before Tax | £8,631 | £9,016 | £9,701 | £10,404 | £11,279 | £49,031 |
| Profit After Tax | £6,991 | £7,303 | £7,858 | £8,427 | £9,136 | £39,715 |
| Change In Property Value | £9,112 | £9,294 | £18,960 | £24,648 | £25,880 | £87,893 |
| Net Return | £16,103 | £16,597 | £26,818 | £33,075 | £35,016 | £127,608 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 11% | 11% | 18% | 22% | 24% | 86% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change