Flat
BS34
2 beds
2 baths
Barnwell Crescent, Patchway, Bristol, South Gloucestershire BS34
South West, England · BS34
View property listing
Initial Investment
£98,750First YearProfit From Rental Income
£26,868
↗ 27%After 5 Years
Change In Property Value
£60,771
↗ 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 | £23,532 | £23,885 | £24,482 | £25,094 | £25,847 | £122,840 |
| Total Expenses | £17,704 | £17,805 | £17,926 | £18,050 | £18,186 | £89,670 |
| Profit Before Tax | £5,828 | £6,080 | £6,556 | £7,045 | £7,661 | £33,171 |
| Profit After Tax | £4,721 | £4,925 | £5,311 | £5,706 | £6,206 | £26,868 |
| Change In Property Value | £6,300 | £6,426 | £13,109 | £17,042 | £17,894 | £60,771 |
| Net Return | £11,021 | £11,351 | £18,420 | £22,748 | £24,100 | £87,639 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 11% | 11% | 19% | 23% | 24% | 89% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change