Flat
BS8
2 beds
2 baths
Capricorn Place, Hotwell Road, Bristol BS8
South West, England · BS8
View property listing
Initial Investment
£174,000First YearProfit From Rental Income
£17,301
↗ 10%After 5 Years
Change In Property Value
£102,249
↗ 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 | £29,148 | £29,585 | £30,325 | £31,083 | £32,015 | £152,157 |
| Total Expenses | £25,943 | £26,032 | £26,149 | £26,269 | £26,405 | £130,798 |
| Profit Before Tax | £3,205 | £3,553 | £4,176 | £4,814 | £5,611 | £21,359 |
| Profit After Tax | £2,596 | £2,878 | £3,382 | £3,899 | £4,545 | £17,301 |
| Change In Property Value | £10,600 | £10,812 | £22,056 | £28,673 | £30,107 | £102,249 |
| Net Return | £13,196 | £13,690 | £25,439 | £32,573 | £34,652 | £119,550 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 3% | 10% |
| 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