Flat
BS8
2 beds
2 baths
Vicarage Road, Leigh Woods, Bristol, Somerset BS8
South West, England · BS8
View property listing
Initial Investment
£121,482First YearProfit From Rental Income
£9,993
↗ 8%After 5 Years
Change In Property Value
£73,301
↗ 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 | £20,892 | £21,205 | £21,736 | £22,279 | £22,947 | £109,059 |
| Total Expenses | £19,164 | £19,241 | £19,337 | £19,435 | £19,545 | £96,722 |
| Profit Before Tax | £1,728 | £1,964 | £2,398 | £2,844 | £3,403 | £12,337 |
| Profit After Tax | £1,400 | £1,591 | £1,943 | £2,303 | £2,756 | £9,993 |
| Change In Property Value | £7,599 | £7,751 | £15,812 | £20,556 | £21,583 | £73,301 |
| Net Return | £8,999 | £9,342 | £17,755 | £22,859 | £24,339 | £83,294 |
| Return From Rental Income (%) | 1% | 1% | 2% | 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