Flat
BS8
1 bed
1 bath
Albermarle Row, Bristol BS8
South West, England · BS8
View property listing
Initial Investment
£93,115First YearProfit From Rental Income
£6,075
↗ 7%After 5 Years
Change In Property Value
£57,665
↗ 19%After 5 Years
Return On Investment
68%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,440 | £16,687 | £17,104 | £17,531 | £18,057 | £85,819 |
| Total Expenses | £15,503 | £15,574 | £15,658 | £15,745 | £15,840 | £78,319 |
| Profit Before Tax | £937 | £1,113 | £1,446 | £1,787 | £2,217 | £7,500 |
| Profit After Tax | £759 | £902 | £1,171 | £1,447 | £1,796 | £6,075 |
| Change In Property Value | £5,978 | £6,098 | £12,439 | £16,171 | £16,979 | £57,665 |
| Net Return | £6,737 | £6,999 | £13,610 | £17,618 | £18,775 | £63,739 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 7% | 8% | 15% | 19% | 20% | 68% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change