Flat
BS8
2 beds
2 baths
Hotwell Road, Bristol BS8
South West, England · BS8
View property listing
Initial Investment
£216,000First YearProfit From Rental Income
£23,135
↗ 11%After 5 Years
Change In Property Value
£125,400
↗ 19%After 5 Years
Return On Investment
69%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £35,748 | £36,284 | £37,191 | £38,121 | £39,265 | £186,609 |
| Total Expenses | £31,364 | £31,463 | £31,597 | £31,734 | £31,891 | £158,048 |
| Profit Before Tax | £4,384 | £4,821 | £5,594 | £6,387 | £7,374 | £28,561 |
| Profit After Tax | £3,551 | £3,905 | £4,532 | £5,174 | £5,973 | £23,135 |
| Change In Property Value | £13,000 | £13,260 | £27,050 | £35,166 | £36,924 | £125,400 |
| Net Return | £16,551 | £17,165 | £31,582 | £40,339 | £42,897 | £148,534 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 8% | 8% | 15% | 19% | 20% | 69% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change