Flat
BS1
2 beds
1 bath
Swann House, Ferry Street, Redcliffe, Bristol BS1
South West, England · BS1
View property listing
Initial Investment
£39,400First YearProfit From Rental Income
£7,394
↗ 19%After 5 Years
Change In Property Value
£24,694
↗ 19%After 5 Years
Return On Investment
81%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,564 | £9,707 | £9,950 | £10,199 | £10,505 | £49,925 |
| Total Expenses | £8,029 | £8,089 | £8,156 | £8,225 | £8,298 | £40,796 |
| Profit Before Tax | £1,535 | £1,618 | £1,794 | £1,974 | £2,207 | £9,129 |
| Profit After Tax | £1,244 | £1,311 | £1,453 | £1,599 | £1,788 | £7,394 |
| Change In Property Value | £2,560 | £2,611 | £5,327 | £6,925 | £7,271 | £24,694 |
| Net Return | £3,804 | £3,922 | £6,780 | £8,524 | £9,059 | £32,088 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 10% | 10% | 17% | 22% | 23% | 81% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change