Flat
BS1
2 beds
2 baths
Redcliff Backs, Bristol BS1
South West, England · BS1
View property listing
Initial Investment
£123,250First YearProfit From Rental Income
£11,419
↗ 9%After 5 Years
Change In Property Value
£74,275
↗ 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 | £21,480 | £21,802 | £22,347 | £22,906 | £23,593 | £112,129 |
| Total Expenses | £19,423 | £19,501 | £19,599 | £19,698 | £19,810 | £98,030 |
| Profit Before Tax | £2,057 | £2,301 | £2,749 | £3,208 | £3,783 | £14,098 |
| Profit After Tax | £1,666 | £1,864 | £2,226 | £2,598 | £3,065 | £11,419 |
| Change In Property Value | £7,700 | £7,854 | £16,022 | £20,829 | £21,870 | £74,275 |
| Net Return | £9,366 | £9,718 | £18,249 | £23,427 | £24,935 | £85,695 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 2% | 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