Flat
BS16
1 bed
1 bath
George Holmes Way, Scholars Chase, Bristol BS16
South West, England · BS16
View property listing
Initial Investment
£60,850First YearProfit From Rental Income
£7,297
↗ 12%After 5 Years
Change In Property Value
£38,488
↗ 19%After 5 Years
Return On Investment
75%
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 | £12,564 | £12,752 | £13,071 | £13,398 | £13,800 | £65,586 |
| Total Expenses | £11,172 | £11,236 | £11,311 | £11,388 | £11,471 | £56,578 |
| Profit Before Tax | £1,392 | £1,516 | £1,760 | £2,010 | £2,329 | £9,008 |
| Profit After Tax | £1,128 | £1,228 | £1,426 | £1,628 | £1,887 | £7,297 |
| Change In Property Value | £3,990 | £4,070 | £8,302 | £10,793 | £11,333 | £38,488 |
| Net Return | £5,118 | £5,298 | £9,728 | £12,421 | £13,220 | £45,785 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 8% | 9% | 16% | 20% | 22% | 75% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change