Flat
BS7
2 beds
1 bath
Gloucester Road North, Bristol, Gloucestershire BS7
South West, England · BS7
View property listing
Initial Investment
£58,000First YearProfit From Rental Income
£10,193
↗ 18%After 5 Years
Change In Property Value
£36,655
↗ 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 | £12,924 | £13,118 | £13,446 | £13,782 | £14,195 | £67,465 |
| Total Expenses | £10,831 | £10,896 | £10,972 | £11,049 | £11,133 | £54,881 |
| Profit Before Tax | £2,093 | £2,222 | £2,474 | £2,733 | £3,062 | £12,584 |
| Profit After Tax | £1,696 | £1,800 | £2,004 | £2,213 | £2,480 | £10,193 |
| Change In Property Value | £3,800 | £3,876 | £7,907 | £10,279 | £10,793 | £36,655 |
| Net Return | £5,496 | £5,676 | £9,911 | £12,493 | £13,273 | £46,848 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 18% |
| 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