Flat
BS1
2 beds
2 baths
Lime Kiln Road, Bristol BS1
South West, England · BS1
View property listing
Initial Investment
£172,250First YearProfit From Rental Income
£46,174
↗ 27%After 5 Years
Change In Property Value
£101,284
↗ 19%After 5 Years
Return On Investment
86%
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 | £39,216 | £39,804 | £40,799 | £41,819 | £43,074 | £204,713 |
| Total Expenses | £29,173 | £29,334 | £29,528 | £29,727 | £29,947 | £147,708 |
| Profit Before Tax | £10,043 | £10,471 | £11,271 | £12,092 | £13,127 | £57,005 |
| Profit After Tax | £8,135 | £8,481 | £9,130 | £9,795 | £10,633 | £46,174 |
| Change In Property Value | £10,500 | £10,710 | £21,848 | £28,403 | £29,823 | £101,284 |
| Net Return | £18,635 | £19,191 | £30,978 | £38,198 | £40,456 | £147,458 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 11% | 11% | 18% | 22% | 23% | 86% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change