Flat
BS1
1 bed
1 bath
Bradley House, 10 Carmen Beckford Street, Bristol, Bristol, Gb BS1
South West, England · BS1
View property listing
Initial Investment
£29,800First YearProfit From Rental Income
£6,185
↗ 21%After 5 Years
Change In Property Value
£18,521
↗ 19%After 5 Years
Return On Investment
83%
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 | £7,176 | £7,284 | £7,466 | £7,652 | £7,882 | £37,460 |
| Total Expenses | £5,873 | £5,915 | £5,962 | £6,011 | £6,062 | £29,824 |
| Profit Before Tax | £1,303 | £1,368 | £1,503 | £1,642 | £1,820 | £7,636 |
| Profit After Tax | £1,055 | £1,108 | £1,218 | £1,330 | £1,474 | £6,185 |
| Change In Property Value | £1,920 | £1,958 | £3,995 | £5,194 | £5,453 | £18,521 |
| Net Return | £2,975 | £3,067 | £5,213 | £6,524 | £6,927 | £24,706 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 10% | 10% | 17% | 22% | 23% | 83% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change