Flat
BS8
2 beds
1 bath
Frederick Place, Bristol BS8
South West, England · BS8
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£8,549
↗ 8%After 5 Years
Change In Property Value
£67,523
↗ 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 | £19,248 | £19,537 | £20,025 | £20,526 | £21,142 | £100,477 |
| Total Expenses | £17,811 | £17,886 | £17,978 | £18,072 | £18,176 | £89,922 |
| Profit Before Tax | £1,437 | £1,651 | £2,047 | £2,454 | £2,966 | £10,555 |
| Profit After Tax | £1,164 | £1,337 | £1,658 | £1,988 | £2,402 | £8,549 |
| Change In Property Value | £7,000 | £7,140 | £14,566 | £18,935 | £19,882 | £67,523 |
| Net Return | £8,164 | £8,477 | £16,224 | £20,923 | £22,284 | £76,072 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 8% |
| 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