Flat
BS30
0 beds
1 bath
Willsbridge Hill, Willsbridge, Bristol BS30
South West, England · BS30
View property listing
Initial Investment
£37,000First YearProfit From Rental Income
£1,485
↗ 4%After 5 Years
Change In Property Value
£23,151
↗ 19%After 5 Years
Return On Investment
67%
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 | £7,680 | £7,795 | £7,990 | £8,190 | £8,436 | £40,091 |
| Total Expenses | £7,529 | £7,587 | £7,649 | £7,713 | £7,780 | £38,257 |
| Profit Before Tax | £151 | £209 | £341 | £477 | £655 | £1,833 |
| Profit After Tax | £122 | £169 | £276 | £386 | £531 | £1,485 |
| Change In Property Value | £2,400 | £2,448 | £4,994 | £6,492 | £6,817 | £23,151 |
| Net Return | £2,522 | £2,617 | £5,270 | £6,878 | £7,348 | £24,636 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 7% | 7% | 14% | 19% | 20% | 67% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change