Flat
BS3
2 beds
1 bath
North Street, Bedminster, Bristol BS3
South West, England · BS3
View property listing
Initial Investment
£67,000First YearProfit From Rental Income
£19,861
↗ 30%After 5 Years
Change In Property Value
£42,443
↗ 19%After 5 Years
Return On Investment
93%
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 | £16,440 | £16,687 | £17,104 | £17,531 | £18,057 | £85,819 |
| Total Expenses | £12,111 | £12,175 | £12,254 | £12,335 | £12,425 | £61,300 |
| Profit Before Tax | £4,330 | £4,511 | £4,850 | £5,196 | £5,633 | £24,519 |
| Profit After Tax | £3,507 | £3,654 | £3,928 | £4,209 | £4,562 | £19,861 |
| Change In Property Value | £4,400 | £4,488 | £9,156 | £11,902 | £12,497 | £42,443 |
| Net Return | £7,907 | £8,142 | £13,084 | £16,111 | £17,060 | £62,304 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 12% | 12% | 20% | 24% | 25% | 93% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change