Flat
BS3
2 beds
1 bath
Chessel Mews, Bristish Road, Bedminster BS3
South West, England · BS3
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£29,676
↗ 32%After 5 Years
Change In Property Value
£57,877
↗ 19%After 5 Years
Return On Investment
94%
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 | £15,899 | £15,973 | £16,068 | £16,164 | £16,274 | £80,378 |
| Profit Before Tax | £6,517 | £6,779 | £7,253 | £7,740 | £8,348 | £36,637 |
| Profit After Tax | £5,279 | £5,491 | £5,875 | £6,269 | £6,762 | £29,676 |
| Change In Property Value | £6,000 | £6,120 | £12,485 | £16,230 | £17,042 | £57,877 |
| Net Return | £11,279 | £11,611 | £18,360 | £22,499 | £23,803 | £87,552 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 12% | 12% | 20% | 24% | 25% | 94% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change