Flat
BS13
1 bed
1 bath
Lakeshore Drive, Imperial Park, Bristol BS13
South West, England · BS13
View property listing
Initial Investment
£46,000First YearProfit From Rental Income
£2,281
↗ 5%After 5 Years
Change In Property Value
£28,938
↗ 19%After 5 Years
Return On Investment
68%
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 | £9,156 | £9,293 | £9,526 | £9,764 | £10,057 | £47,796 |
| Total Expenses | £8,867 | £8,927 | £8,993 | £9,060 | £9,132 | £44,979 |
| Profit Before Tax | £289 | £367 | £533 | £703 | £924 | £2,816 |
| Profit After Tax | £234 | £297 | £432 | £570 | £749 | £2,281 |
| Change In Property Value | £3,000 | £3,060 | £6,242 | £8,115 | £8,521 | £28,938 |
| Net Return | £3,234 | £3,357 | £6,674 | £8,685 | £9,270 | £31,220 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 5% |
| Total Net Return (%) | 7% | 7% | 15% | 19% | 20% | 68% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change