Flat
BS8
2 beds
2 baths
Oakfield Road, Bristol BS8
South West, England · BS8
View property listing
Initial Investment
£163,500First YearProfit From Rental Income
£15,865
↗ 10%After 5 Years
Change In Property Value
£96,461
↗ 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 | £27,504 | £27,917 | £28,614 | £29,330 | £30,210 | £143,575 |
| Total Expenses | £24,588 | £24,675 | £24,788 | £24,903 | £25,034 | £123,988 |
| Profit Before Tax | £2,916 | £3,241 | £3,827 | £4,427 | £5,176 | £19,586 |
| Profit After Tax | £2,362 | £2,626 | £3,100 | £3,585 | £4,192 | £15,865 |
| Change In Property Value | £10,000 | £10,200 | £20,808 | £27,050 | £28,403 | £96,461 |
| Net Return | £12,362 | £12,826 | £23,908 | £30,636 | £32,595 | £112,326 |
| 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