Flat
BS32
1 bed
1 bath
Oaktree Crescent, Bradley Stoke, Bristol, South Gloucestershire BS32
South West, England · BS32
View property listing
Initial Investment
£46,750First YearProfit From Rental Income
£4,757
↗ 10%After 5 Years
Change In Property Value
£29,421
↗ 19%After 5 Years
Return On Investment
73%
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 | £9,912 | £10,061 | £10,312 | £10,570 | £10,887 | £51,742 |
| Total Expenses | £9,042 | £9,103 | £9,171 | £9,240 | £9,315 | £45,870 |
| Profit Before Tax | £870 | £958 | £1,142 | £1,330 | £1,572 | £5,872 |
| Profit After Tax | £705 | £776 | £925 | £1,077 | £1,274 | £4,757 |
| Change In Property Value | £3,050 | £3,111 | £6,346 | £8,250 | £8,663 | £29,421 |
| Net Return | £3,755 | £3,887 | £7,271 | £9,327 | £9,937 | £34,177 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 8% | 8% | 16% | 20% | 21% | 73% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change