Flat
BS13
2 beds
2 baths
William Jessop Way, Bristol BS13
South West, England · BS13
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£9,411
↗ 12%After 5 Years
Change In Property Value
£48,231
↗ 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 | £15,252 | £15,481 | £15,868 | £16,264 | £16,752 | £79,618 |
| Total Expenses | £13,444 | £13,513 | £13,594 | £13,678 | £13,769 | £67,999 |
| Profit Before Tax | £1,808 | £1,968 | £2,273 | £2,586 | £2,983 | £11,619 |
| Profit After Tax | £1,465 | £1,594 | £1,841 | £2,095 | £2,416 | £9,411 |
| Change In Property Value | £5,000 | £5,100 | £10,404 | £13,525 | £14,201 | £48,231 |
| Net Return | £6,465 | £6,694 | £12,245 | £15,620 | £16,618 | £57,642 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 9% | 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