Flat
BS15
1 bed
1 bath
Albany Street, Bristol BS15
South West, England · BS15
View property listing
Initial Investment
£53,500First YearProfit From Rental Income
£13,151
↗ 25%After 5 Years
Change In Property Value
£33,761
↗ 19%After 5 Years
Return On Investment
88%
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 | £13,068 | £13,264 | £13,596 | £13,936 | £14,354 | £68,217 |
| Total Expenses | £10,250 | £10,316 | £10,392 | £10,470 | £10,554 | £51,981 |
| Profit Before Tax | £2,818 | £2,948 | £3,204 | £3,466 | £3,800 | £16,236 |
| Profit After Tax | £2,283 | £2,388 | £2,595 | £2,807 | £3,078 | £13,151 |
| Change In Property Value | £3,500 | £3,570 | £7,283 | £9,468 | £9,941 | £33,761 |
| Net Return | £5,783 | £5,958 | £9,878 | £12,275 | £13,019 | £46,913 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 11% | 11% | 18% | 23% | 24% | 88% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change