Flat
BS34
1 bed
1 bath
Oxleigh Way, Stoke Gifford, Bristol BS34
South West, England · BS34
View property listing
Initial Investment
£68,500First YearProfit From Rental Income
£17,808
↗ 26%After 5 Years
Change In Property Value
£43,408
↗ 19%After 5 Years
Return On Investment
89%
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 | £16,812 | £17,064 | £17,491 | £17,928 | £18,466 | £87,761 |
| Total Expenses | £12,976 | £13,056 | £13,149 | £13,245 | £13,349 | £65,775 |
| Profit Before Tax | £3,836 | £4,008 | £4,342 | £4,683 | £5,117 | £21,986 |
| Profit After Tax | £3,107 | £3,247 | £3,517 | £3,793 | £4,144 | £17,808 |
| Change In Property Value | £4,500 | £4,590 | £9,364 | £12,173 | £12,781 | £43,408 |
| Net Return | £7,607 | £7,837 | £12,880 | £15,966 | £16,926 | £61,216 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 26% |
| Total Net Return (%) | 11% | 11% | 19% | 23% | 25% | 89% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change