Flat
BS16
1 bed
1 bath
Barkleys Hill, Stapleton, Bristol BS16
South West, England · BS16
View property listing
Initial Investment
£73,000First YearProfit From Rental Income
£16,025
↗ 22%After 5 Years
Change In Property Value
£46,301
↗ 19%After 5 Years
Return On Investment
85%
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 | £17,928 | £18,197 | £18,652 | £19,118 | £19,692 | £93,587 |
| Total Expenses | £14,539 | £14,640 | £14,755 | £14,872 | £14,998 | £73,803 |
| Profit Before Tax | £3,389 | £3,557 | £3,897 | £4,246 | £4,694 | £19,783 |
| Profit After Tax | £2,745 | £2,881 | £3,157 | £3,439 | £3,802 | £16,025 |
| Change In Property Value | £4,800 | £4,896 | £9,988 | £12,984 | £13,633 | £46,301 |
| Net Return | £7,545 | £7,777 | £13,145 | £16,424 | £17,435 | £62,326 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 10% | 11% | 18% | 22% | 24% | 85% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change