Flat
BS1
1 bed
1 bath
Broad Weir, Bristol BS1
South West, England · BS1
View property listing
Initial Investment
£90,000First YearProfit From Rental Income
£24,552
↗ 27%After 5 Years
Change In Property Value
£55,948
↗ 19%After 5 Years
Return On Investment
89%
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 | £21,660 | £21,985 | £22,535 | £23,098 | £23,791 | £113,068 |
| Total Expenses | £16,338 | £16,432 | £16,544 | £16,659 | £16,785 | £82,756 |
| Profit Before Tax | £5,322 | £5,553 | £5,991 | £6,439 | £7,006 | £30,312 |
| Profit After Tax | £4,311 | £4,498 | £4,852 | £5,216 | £5,675 | £24,552 |
| Change In Property Value | £5,800 | £5,916 | £12,069 | £15,689 | £16,474 | £55,948 |
| Net Return | £10,111 | £10,414 | £16,921 | £20,905 | £22,149 | £80,500 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 11% | 12% | 19% | 23% | 25% | 89% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change