Flat
BS14
1 bed
1 bath
Loxton Square, Hengrove, Bristol BS14
South West, England · BS14
View property listing
Initial Investment
£49,000First YearProfit From Rental Income
£11,315
↗ 23%After 5 Years
Change In Property Value
£30,868
↗ 19%After 5 Years
Return On Investment
86%
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 | £11,952 | £12,131 | £12,435 | £12,745 | £13,128 | £62,391 |
| Total Expenses | £9,543 | £9,607 | £9,680 | £9,755 | £9,836 | £48,422 |
| Profit Before Tax | £2,409 | £2,524 | £2,754 | £2,990 | £3,292 | £13,969 |
| Profit After Tax | £1,951 | £2,045 | £2,231 | £2,422 | £2,666 | £11,315 |
| Change In Property Value | £3,200 | £3,264 | £6,659 | £8,656 | £9,089 | £30,868 |
| Net Return | £5,151 | £5,309 | £8,889 | £11,078 | £11,755 | £42,182 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 11% | 11% | 18% | 23% | 24% | 86% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change