Flat
BS2
2 beds
1 bath
Old Market Street, Bristol BS2
South West, England · BS2
View property listing
Initial Investment
£81,250First YearProfit From Rental Income
£22,278
↗ 27%After 5 Years
Change In Property Value
£51,124
↗ 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 | £19,800 | £20,097 | £20,599 | £21,114 | £21,748 | £103,359 |
| Total Expenses | £14,974 | £15,061 | £15,164 | £15,270 | £15,386 | £75,855 |
| Profit Before Tax | £4,826 | £5,036 | £5,435 | £5,844 | £6,362 | £27,504 |
| Profit After Tax | £3,909 | £4,079 | £4,403 | £4,734 | £5,153 | £22,278 |
| Change In Property Value | £5,300 | £5,406 | £11,028 | £14,337 | £15,054 | £51,124 |
| Net Return | £9,209 | £9,485 | £15,431 | £19,071 | £20,206 | £73,403 |
| 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