Flat
BS10
2 beds
2 baths
Royal Victoria Park, Bristol, Somerset BS10
South West, England · BS10
View property listing
Initial Investment
£65,500First YearProfit From Rental Income
£17,646
↗ 27%After 5 Years
Change In Property Value
£41,478
↗ 19%After 5 Years
Return On Investment
90%
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 | £16,056 | £16,297 | £16,704 | £17,122 | £17,636 | £83,814 |
| Total Expenses | £12,242 | £12,314 | £12,400 | £12,488 | £12,584 | £62,029 |
| Profit Before Tax | £3,814 | £3,983 | £4,304 | £4,634 | £5,051 | £21,786 |
| Profit After Tax | £3,090 | £3,226 | £3,486 | £3,753 | £4,091 | £17,646 |
| Change In Property Value | £4,300 | £4,386 | £8,947 | £11,632 | £12,213 | £41,478 |
| Net Return | £7,390 | £7,612 | £12,434 | £15,385 | £16,305 | £59,125 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 11% | 12% | 19% | 23% | 25% | 90% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change