Flat
BS11
1 bed
1 bath
Church Leaze, Shirehampton BS11
South West, England · BS11
View property listing
Initial Investment
£56,500First YearProfit From Rental Income
£14,421
↗ 26%After 5 Years
Change In Property Value
£35,691
↗ 19%After 5 Years
Return On Investment
89%
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 | £13,824 | £14,031 | £14,382 | £14,742 | £15,184 | £72,163 |
| Total Expenses | £10,722 | £10,789 | £10,867 | £10,947 | £11,034 | £54,359 |
| Profit Before Tax | £3,102 | £3,242 | £3,515 | £3,795 | £4,150 | £17,804 |
| Profit After Tax | £2,512 | £2,626 | £2,847 | £3,074 | £3,362 | £14,421 |
| Change In Property Value | £3,700 | £3,774 | £7,699 | £10,009 | £10,509 | £35,691 |
| Net Return | £6,212 | £6,400 | £10,546 | £13,082 | £13,871 | £50,112 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 26% |
| Total Net Return (%) | 11% | 11% | 19% | 23% | 25% | 89% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change