Flat
BS1
2 beds
2 baths
Caledonian Road, Bristol BS1
South West, England · BS1
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£12,206
↗ 9%After 5 Years
Change In Property Value
£77,169
↗ 19%After 5 Years
Return On Investment
70%
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 | £22,320 | £22,655 | £23,221 | £23,802 | £24,516 | £116,513 |
| Total Expenses | £20,102 | £20,181 | £20,281 | £20,383 | £20,497 | £101,445 |
| Profit Before Tax | £2,218 | £2,473 | £2,940 | £3,419 | £4,019 | £15,069 |
| Profit After Tax | £1,797 | £2,003 | £2,381 | £2,769 | £3,255 | £12,206 |
| Change In Property Value | £8,000 | £8,160 | £16,646 | £21,640 | £22,722 | £77,169 |
| Net Return | £9,797 | £10,163 | £19,028 | £24,409 | £25,977 | £89,375 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 3% | 9% |
| Total Net Return (%) | 8% | 8% | 15% | 19% | 20% | 70% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change