Flat
BS8
1 bed
1 bath
Hotwell Road, Bristol BS8
South West, England · BS8
View property listing
Initial Investment
£68,500First YearProfit From Rental Income
£2,468
↗ 4%After 5 Years
Change In Property Value
£43,408
↗ 19%After 5 Years
Return On Investment
67%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,372 | £12,558 | £12,872 | £13,193 | £13,589 | £64,584 |
| Total Expenses | £12,164 | £12,229 | £12,303 | £12,379 | £12,461 | £61,536 |
| Profit Before Tax | £208 | £329 | £569 | £814 | £1,128 | £3,048 |
| Profit After Tax | £168 | £266 | £461 | £660 | £914 | £2,468 |
| Change In Property Value | £4,500 | £4,590 | £9,364 | £12,173 | £12,781 | £43,408 |
| Net Return | £4,668 | £4,856 | £9,824 | £12,832 | £13,695 | £45,876 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 7% | 7% | 14% | 19% | 20% | 67% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change