Flat
BS8
2 beds
2 baths
Capital Edge, 100 Hotwell Road, Bristol BS8
South West, England · BS8
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£8,367
↗ 8%After 5 Years
Change In Property Value
£67,523
↗ 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 | £19,200 | £19,488 | £19,975 | £20,475 | £21,089 | £100,227 |
| Total Expenses | £17,806 | £17,881 | £17,973 | £18,067 | £18,171 | £89,897 |
| Profit Before Tax | £1,394 | £1,607 | £2,002 | £2,408 | £2,918 | £10,329 |
| Profit After Tax | £1,129 | £1,302 | £1,622 | £1,951 | £2,364 | £8,367 |
| Change In Property Value | £7,000 | £7,140 | £14,566 | £18,935 | £19,882 | £67,523 |
| Net Return | £8,129 | £8,442 | £16,188 | £20,886 | £22,246 | £75,890 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 8% |
| 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