Flat
BS34
4 beds
4 baths
Boverton Road, Filton, Bristol BS34
South West, England · BS34
View property listing
Initial Investment
£177,500First YearProfit From Rental Income
£-61,188
↘ -34%After 5 Years
Change In Property Value
£104,178
↗ 19%After 5 Years
Return On Investment
24%
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 | £12,000 | £12,180 | £12,484 | £12,797 | £13,181 | £62,642 |
| Total Expenses | £24,625 | £24,689 | £24,762 | £24,837 | £24,918 | £123,830 |
| Profit Before Tax | £-12,625 | £-12,509 | £-12,277 | £-12,040 | £-11,738 | £-61,188 |
| Profit After Tax | £-12,625 | £-12,509 | £-12,277 | £-12,040 | £-11,738 | £-61,188 |
| Change In Property Value | £10,800 | £11,016 | £22,473 | £29,214 | £30,675 | £104,178 |
| Net Return | £-1,825 | £-1,493 | £10,195 | £17,174 | £18,938 | £42,990 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -34% |
| Total Net Return (%) | -1% | -1% | 6% | 10% | 11% | 24% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change