Flat
BS16
1 bed
1 bath
Long Down Avenue, Bristol BS16
South West, England · BS16
View property listing
Initial Investment
£63,700First YearProfit From Rental Income
£17,111
↗ 27%After 5 Years
Change In Property Value
£40,321
↗ 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 | £15,612 | £15,846 | £16,242 | £16,648 | £17,148 | £81,497 |
| Total Expenses | £11,914 | £11,985 | £12,069 | £12,155 | £12,249 | £60,372 |
| Profit Before Tax | £3,698 | £3,861 | £4,173 | £4,494 | £4,899 | £21,125 |
| Profit After Tax | £2,995 | £3,127 | £3,380 | £3,640 | £3,968 | £17,111 |
| Change In Property Value | £4,180 | £4,264 | £8,698 | £11,307 | £11,872 | £40,321 |
| Net Return | £7,175 | £7,391 | £12,078 | £14,947 | £15,841 | £57,432 |
| 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