Flat
BS8
2 beds
1 bath
Hotwell Road, Hotwells, Bristol BS8
South West, England · BS8
View property listing
Initial Investment
£84,750First YearProfit From Rental Income
£4,892
↗ 6%After 5 Years
Change In Property Value
£53,054
↗ 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 | £15,120 | £15,347 | £15,730 | £16,124 | £16,607 | £78,928 |
| Total Expenses | £14,423 | £14,491 | £14,573 | £14,656 | £14,747 | £72,889 |
| Profit Before Tax | £697 | £855 | £1,158 | £1,468 | £1,861 | £6,039 |
| Profit After Tax | £565 | £693 | £938 | £1,189 | £1,507 | £4,892 |
| Change In Property Value | £5,500 | £5,610 | £11,444 | £14,878 | £15,622 | £53,054 |
| Net Return | £6,065 | £6,303 | £12,382 | £16,067 | £17,129 | £57,945 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 7% | 7% | 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