Flat
BS3
1 bed
1 bath
Paxton Drive, Ashton, Bristol BS3
South West, England · BS3
View property listing
Initial Investment
£61,000First YearProfit From Rental Income
£11,920
↗ 20%After 5 Years
Change In Property Value
£38,585
↗ 19%After 5 Years
Return On Investment
83%
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 | £13,800 | £14,007 | £14,357 | £14,716 | £15,158 | £72,038 |
| Total Expenses | £11,315 | £11,382 | £11,460 | £11,539 | £11,626 | £57,322 |
| Profit Before Tax | £2,485 | £2,625 | £2,897 | £3,177 | £3,531 | £14,716 |
| Profit After Tax | £2,013 | £2,126 | £2,347 | £2,573 | £2,860 | £11,920 |
| Change In Property Value | £4,000 | £4,080 | £8,323 | £10,820 | £11,361 | £38,585 |
| Net Return | £6,013 | £6,206 | £10,670 | £13,393 | £14,222 | £50,504 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 10% | 10% | 17% | 22% | 23% | 83% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change