Flat
BS11
2 beds
2 baths
Selsdon House, Avonmouth BS11
South West, England · BS11
View property listing
Initial Investment
£66,985First YearProfit From Rental Income
£11,927
↗ 18%After 5 Years
Change In Property Value
£42,433
↗ 19%After 5 Years
Return On Investment
81%
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 | £16,428 | £16,674 | £17,091 | £17,519 | £18,044 | £85,756 |
| Total Expenses | £13,974 | £14,082 | £14,201 | £14,323 | £14,452 | £71,032 |
| Profit Before Tax | £2,454 | £2,593 | £2,890 | £3,196 | £3,592 | £14,724 |
| Profit After Tax | £1,987 | £2,100 | £2,341 | £2,589 | £2,909 | £11,927 |
| Change In Property Value | £4,399 | £4,487 | £9,153 | £11,899 | £12,494 | £42,433 |
| Net Return | £6,386 | £6,587 | £11,495 | £14,488 | £15,404 | £54,360 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 18% |
| Total Net Return (%) | 10% | 10% | 17% | 22% | 23% | 81% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change