Flat
BS16
2 beds
2 baths
Captains Garden, Bristol BS16
South West, England · BS16
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£19,235
↗ 17%After 5 Years
Change In Property Value
£67,523
↗ 19%After 5 Years
Return On Investment
78%
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 | £22,056 | £22,387 | £22,947 | £23,520 | £24,226 | £115,135 |
| Total Expenses | £18,092 | £18,171 | £18,270 | £18,371 | £18,484 | £91,388 |
| Profit Before Tax | £3,964 | £4,216 | £4,677 | £5,149 | £5,741 | £23,747 |
| Profit After Tax | £3,211 | £3,415 | £3,788 | £4,171 | £4,651 | £19,235 |
| Change In Property Value | £7,000 | £7,140 | £14,566 | £18,935 | £19,882 | £67,523 |
| Net Return | £10,211 | £10,555 | £18,354 | £23,106 | £24,533 | £86,758 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 9% | 10% | 17% | 21% | 22% | 78% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change