Flat
BS15
2 beds
1 bath
Coombe Brook Close, Bristol BS15
South West, England · BS15
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£10,370
↗ 14%After 5 Years
Change In Property Value
£48,231
↗ 19%After 5 Years
Return On Investment
77%
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 | £15,504 | £15,737 | £16,130 | £16,533 | £17,029 | £80,933 |
| Total Expenses | £13,469 | £13,538 | £13,621 | £13,705 | £13,797 | £68,130 |
| Profit Before Tax | £2,035 | £2,198 | £2,509 | £2,828 | £3,232 | £12,803 |
| Profit After Tax | £1,648 | £1,781 | £2,033 | £2,291 | £2,618 | £10,370 |
| Change In Property Value | £5,000 | £5,100 | £10,404 | £13,525 | £14,201 | £48,231 |
| Net Return | £6,648 | £6,881 | £12,437 | £15,816 | £16,819 | £58,601 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 9% | 9% | 16% | 21% | 22% | 77% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change