Flat
BS16
2 beds
2 baths
Harebell Road, Emersons Green, Bristol BS16
South West, England · BS16
View property listing
Initial Investment
£77,750First YearProfit From Rental Income
£21,371
↗ 27%After 5 Years
Change In Property Value
£49,195
↗ 19%After 5 Years
Return On Investment
91%
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 | £19,056 | £19,342 | £19,825 | £20,321 | £20,931 | £99,475 |
| Total Expenses | £14,428 | £14,512 | £14,612 | £14,714 | £14,826 | £73,091 |
| Profit Before Tax | £4,628 | £4,830 | £5,214 | £5,607 | £6,104 | £26,384 |
| Profit After Tax | £3,749 | £3,912 | £4,223 | £4,542 | £4,945 | £21,371 |
| Change In Property Value | £5,100 | £5,202 | £10,612 | £13,796 | £14,485 | £49,195 |
| Net Return | £8,849 | £9,114 | £14,835 | £18,337 | £19,430 | £70,566 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 11% | 12% | 19% | 24% | 25% | 91% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change