Flat
BS8
1 bed
1 bath
Richmond Park Road, Bristol BS8
South West, England · BS8
View property listing
Initial Investment
£114,500First YearProfit From Rental Income
£9,043
↗ 8%After 5 Years
Change In Property Value
£69,452
↗ 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 | £19,800 | £20,097 | £20,599 | £21,114 | £21,748 | £103,359 |
| Total Expenses | £18,263 | £18,339 | £18,432 | £18,527 | £18,633 | £92,194 |
| Profit Before Tax | £1,537 | £1,758 | £2,168 | £2,587 | £3,115 | £11,165 |
| Profit After Tax | £1,245 | £1,424 | £1,756 | £2,096 | £2,523 | £9,043 |
| Change In Property Value | £7,200 | £7,344 | £14,982 | £19,476 | £20,450 | £69,452 |
| Net Return | £8,445 | £8,768 | £16,737 | £21,572 | £22,973 | £78,495 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 7% | 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