Flat
BS8
2 beds
2 baths
Hotwell Road, Bristol BS8
South West, England · BS8
View property listing
Initial Investment
£123,250First YearProfit From Rental Income
£10,278
↗ 8%After 5 Years
Change In Property Value
£74,275
↗ 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 | £21,180 | £21,498 | £22,035 | £22,586 | £23,264 | £110,562 |
| Total Expenses | £19,393 | £19,471 | £19,567 | £19,666 | £19,777 | £97,874 |
| Profit Before Tax | £1,787 | £2,027 | £2,468 | £2,920 | £3,487 | £12,689 |
| Profit After Tax | £1,448 | £1,642 | £1,999 | £2,365 | £2,824 | £10,278 |
| Change In Property Value | £7,700 | £7,854 | £16,022 | £20,829 | £21,870 | £74,275 |
| Net Return | £9,148 | £9,496 | £18,021 | £23,194 | £24,695 | £84,553 |
| 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