Flat
BS15
2 beds
1 bath
Two Mile Hill Road, Kingswood, Bristol BS15
South West, England · BS15
View property listing
Initial Investment
£57,700First YearProfit From Rental Income
£5,787
↗ 10%After 5 Years
Change In Property Value
£36,462
↗ 19%After 5 Years
Return On Investment
73%
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 | £11,724 | £11,900 | £12,197 | £12,502 | £12,877 | £61,201 |
| Total Expenses | £10,671 | £10,735 | £10,807 | £10,882 | £10,962 | £54,056 |
| Profit Before Tax | £1,053 | £1,165 | £1,390 | £1,621 | £1,916 | £7,145 |
| Profit After Tax | £853 | £944 | £1,126 | £1,313 | £1,552 | £5,787 |
| Change In Property Value | £3,780 | £3,856 | £7,865 | £10,225 | £10,736 | £36,462 |
| Net Return | £4,633 | £4,799 | £8,991 | £11,538 | £12,288 | £42,250 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 8% | 8% | 16% | 20% | 21% | 73% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change