Flat
BS1
2 beds
2 baths
Broad Weir, Bristol BS1
South West, England · BS1
View property listing
Initial Investment
£104,000First YearProfit From Rental Income
£28,231
↗ 27%After 5 Years
Change In Property Value
£63,664
↗ 19%After 5 Years
Return On Investment
88%
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 | £24,648 | £25,018 | £25,643 | £26,284 | £27,073 | £128,666 |
| Total Expenses | £18,523 | £18,628 | £18,754 | £18,883 | £19,025 | £93,813 |
| Profit Before Tax | £6,125 | £6,390 | £6,889 | £7,401 | £8,048 | £34,853 |
| Profit After Tax | £4,962 | £5,176 | £5,580 | £5,995 | £6,519 | £28,231 |
| Change In Property Value | £6,600 | £6,732 | £13,733 | £17,853 | £18,746 | £63,664 |
| Net Return | £11,562 | £11,908 | £19,314 | £23,848 | £25,264 | £91,896 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 11% | 11% | 19% | 23% | 24% | 88% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change