Flat
BS13
1 bed
1 bath
Lake Shore Drive, Bristol BS13
South West, England · BS13
View property listing
Initial Investment
£55,000First YearProfit From Rental Income
£4,402
↗ 8%After 5 Years
Change In Property Value
£34,726
↗ 19%After 5 Years
Return On Investment
71%
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 | £10,980 | £11,145 | £11,423 | £11,709 | £12,060 | £57,317 |
| Total Expenses | £10,240 | £10,302 | £10,373 | £10,445 | £10,523 | £51,882 |
| Profit Before Tax | £741 | £843 | £1,051 | £1,264 | £1,537 | £5,435 |
| Profit After Tax | £600 | £683 | £851 | £1,024 | £1,245 | £4,402 |
| Change In Property Value | £3,600 | £3,672 | £7,491 | £9,738 | £10,225 | £34,726 |
| Net Return | £4,200 | £4,355 | £8,342 | £10,762 | £11,470 | £39,128 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 8% | 8% | 15% | 20% | 21% | 71% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change