Flat
BS13
2 beds
1 bath
Old School Lane, Bedminster BS13
South West, England · BS13
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£14,541
↗ 19%After 5 Years
Change In Property Value
£48,231
↗ 19%After 5 Years
Return On Investment
83%
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 | £16,800 | £17,052 | £17,478 | £17,915 | £18,453 | £87,698 |
| Total Expenses | £13,779 | £13,854 | £13,944 | £14,035 | £14,135 | £69,747 |
| Profit Before Tax | £3,021 | £3,198 | £3,535 | £3,880 | £4,317 | £17,952 |
| Profit After Tax | £2,447 | £2,590 | £2,863 | £3,143 | £3,497 | £14,541 |
| Change In Property Value | £5,000 | £5,100 | £10,404 | £13,525 | £14,201 | £48,231 |
| Net Return | £7,447 | £7,690 | £13,267 | £16,668 | £17,699 | £62,771 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 10% | 10% | 17% | 22% | 23% | 83% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change