Flat
BS1
4 beds
2 baths
Redcliff Backs, Bristol BS1
South West, England · BS1
View property listing
Initial Investment
£230,000First YearProfit From Rental Income
£76,849
↗ 33%After 5 Years
Change In Property Value
£133,117
↗ 19%After 5 Years
Return On Investment
91%
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 | £51,552 | £52,325 | £53,633 | £54,974 | £56,623 | £269,108 |
| Total Expenses | £34,531 | £34,654 | £34,828 | £35,006 | £35,214 | £174,233 |
| Profit Before Tax | £17,021 | £17,671 | £18,805 | £19,968 | £21,410 | £94,876 |
| Profit After Tax | £13,787 | £14,314 | £15,232 | £16,174 | £17,342 | £76,849 |
| Change In Property Value | £13,800 | £14,076 | £28,715 | £37,330 | £39,196 | £133,117 |
| Net Return | £27,587 | £28,390 | £43,947 | £53,504 | £56,538 | £209,966 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 33% |
| Total Net Return (%) | 12% | 12% | 19% | 23% | 25% | 91% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change