Flat
BS1
2 beds
2 baths
Deanery Road, Bristol BS1
South West, England · BS1
View property listing
Initial Investment
£139,000First YearProfit From Rental Income
£13,778
↗ 10%After 5 Years
Change In Property Value
£82,957
↗ 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 | £24,000 | £24,360 | £24,969 | £25,593 | £26,361 | £125,283 |
| Total Expenses | £21,460 | £21,542 | £21,646 | £21,752 | £21,872 | £108,273 |
| Profit Before Tax | £2,540 | £2,818 | £3,323 | £3,841 | £4,489 | £17,010 |
| Profit After Tax | £2,057 | £2,282 | £2,692 | £3,111 | £3,636 | £13,778 |
| Change In Property Value | £8,600 | £8,772 | £17,895 | £23,263 | £24,427 | £82,957 |
| Net Return | £10,657 | £11,054 | £20,586 | £26,374 | £28,063 | £96,735 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 3% | 10% |
| 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