Flat
BS13
2 beds
2 baths
Bedminster Down Road, Bristol BS13
South West, England · BS13
View property listing
Initial Investment
£75,100First YearProfit From Rental Income
£9,208
↗ 12%After 5 Years
Change In Property Value
£47,652
↗ 19%After 5 Years
Return On Investment
76%
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 | £15,072 | £15,298 | £15,681 | £16,073 | £16,555 | £78,678 |
| Total Expenses | £13,307 | £13,376 | £13,457 | £13,540 | £13,631 | £67,310 |
| Profit Before Tax | £1,765 | £1,923 | £2,224 | £2,533 | £2,924 | £11,368 |
| Profit After Tax | £1,430 | £1,557 | £1,801 | £2,052 | £2,368 | £9,208 |
| Change In Property Value | £4,940 | £5,039 | £10,279 | £13,363 | £14,031 | £47,652 |
| Net Return | £6,370 | £6,596 | £12,080 | £15,414 | £16,400 | £56,860 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 8% | 9% | 16% | 21% | 22% | 76% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change