Flat
BS4
2 beds
1 bath
Paintworks, Arno's Vale BS4
South West, England · BS4
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£20,969
↗ 21%After 5 Years
Change In Property Value
£62,700
↗ 19%After 5 Years
Return On Investment
82%
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 | £21,456 | £21,778 | £22,322 | £22,880 | £23,567 | £112,003 |
| Total Expenses | £17,040 | £17,118 | £17,216 | £17,315 | £17,427 | £86,115 |
| Profit Before Tax | £4,416 | £4,660 | £5,107 | £5,565 | £6,140 | £25,888 |
| Profit After Tax | £3,577 | £3,774 | £4,136 | £4,508 | £4,974 | £20,969 |
| Change In Property Value | £6,500 | £6,630 | £13,525 | £17,583 | £18,462 | £62,700 |
| Net Return | £10,077 | £10,404 | £17,662 | £22,090 | £23,435 | £83,669 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 10% | 10% | 17% | 22% | 23% | 82% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change