Flat
BS6
2 beds
2 baths
Waverley Road, Bristol BS6
South West, England · BS6
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£29,740
↗ 25%After 5 Years
Change In Property Value
£72,346
↗ 19%After 5 Years
Return On Investment
85%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £25,872 | £26,260 | £26,917 | £27,589 | £28,417 | £135,055 |
| Total Expenses | £19,465 | £19,550 | £19,659 | £19,770 | £19,895 | £98,339 |
| Profit Before Tax | £6,407 | £6,710 | £7,258 | £7,820 | £8,522 | £36,716 |
| Profit After Tax | £5,189 | £5,435 | £5,879 | £6,334 | £6,903 | £29,740 |
| Change In Property Value | £7,500 | £7,650 | £15,606 | £20,288 | £21,302 | £72,346 |
| Net Return | £12,689 | £13,085 | £21,485 | £26,622 | £28,205 | £102,086 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 11% | 11% | 18% | 22% | 24% | 85% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change