Flat
BS2
3 beds
2 baths
Braggs Lane, Bristol BS2
South West, England · BS2
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£18,818
↗ 20%After 5 Years
Change In Property Value
£57,877
↗ 19%After 5 Years
Return On Investment
82%
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 | £22,416 | £22,752 | £23,321 | £23,904 | £24,621 | £117,015 |
| Total Expenses | £18,466 | £18,599 | £18,749 | £18,902 | £19,066 | £93,782 |
| Profit Before Tax | £3,950 | £4,153 | £4,572 | £5,002 | £5,555 | £23,233 |
| Profit After Tax | £3,199 | £3,364 | £3,703 | £4,052 | £4,500 | £18,818 |
| Change In Property Value | £6,000 | £6,120 | £12,485 | £16,230 | £17,042 | £57,877 |
| Net Return | £9,199 | £9,484 | £16,188 | £20,282 | £21,542 | £76,695 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 10% | 10% | 17% | 22% | 23% | 82% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change