Flat
BS8
2 beds
1 bath
Hotwell Road, Hotwells, Bristol BS8
South West, England · BS8
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£7,361
↗ 7%After 5 Years
Change In Property Value
£62,700
↗ 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 | £17,880 | £18,148 | £18,602 | £19,067 | £19,639 | £93,336 |
| Total Expenses | £16,682 | £16,755 | £16,844 | £16,934 | £17,034 | £84,249 |
| Profit Before Tax | £1,198 | £1,393 | £1,758 | £2,133 | £2,605 | £9,087 |
| Profit After Tax | £970 | £1,128 | £1,424 | £1,728 | £2,110 | £7,361 |
| Change In Property Value | £6,500 | £6,630 | £13,525 | £17,583 | £18,462 | £62,700 |
| Net Return | £7,470 | £7,758 | £14,949 | £19,311 | £20,572 | £70,061 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| 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