Flat
BS15
2 beds
2 baths
Hollybrook Park, Bristol BS15
South West, England · BS15
View property listing
Initial Investment
£64,000First YearProfit From Rental Income
£17,191
↗ 27%After 5 Years
Change In Property Value
£40,514
↗ 19%After 5 Years
Return On Investment
90%
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 | £15,684 | £15,919 | £16,317 | £16,725 | £17,227 | £81,873 |
| Total Expenses | £11,969 | £12,040 | £12,125 | £12,211 | £12,305 | £60,650 |
| Profit Before Tax | £3,715 | £3,879 | £4,193 | £4,514 | £4,922 | £21,223 |
| Profit After Tax | £3,009 | £3,142 | £3,396 | £3,657 | £3,987 | £17,191 |
| Change In Property Value | £4,200 | £4,284 | £8,739 | £11,361 | £11,929 | £40,514 |
| Net Return | £7,209 | £7,426 | £12,135 | £15,018 | £15,916 | £57,704 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 11% | 12% | 19% | 23% | 25% | 90% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change