Flat
BS15
1 bed
1 bath
Hanham Road, Kinsgwood, Bristol BS15
South West, England · BS15
View property listing
Initial Investment
£50,500First YearProfit From Rental Income
£11,927
↗ 24%After 5 Years
Change In Property Value
£31,832
↗ 19%After 5 Years
Return On Investment
87%
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 | £12,324 | £12,509 | £12,822 | £13,142 | £13,536 | £64,333 |
| Total Expenses | £9,779 | £9,843 | £9,917 | £9,993 | £10,075 | £49,608 |
| Profit Before Tax | £2,545 | £2,666 | £2,904 | £3,149 | £3,461 | £14,725 |
| Profit After Tax | £2,062 | £2,159 | £2,352 | £2,550 | £2,803 | £11,927 |
| Change In Property Value | £3,300 | £3,366 | £6,867 | £8,927 | £9,373 | £31,832 |
| Net Return | £5,362 | £5,525 | £9,219 | £11,477 | £12,176 | £43,759 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 11% | 11% | 18% | 23% | 24% | 87% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change