Flat
BS4
2 beds
2 baths
Rochester Road, Bristol BS4
South West, England · BS4
View property listing
Initial Investment
£79,500First YearProfit From Rental Income
£23,696
↗ 30%After 5 Years
Change In Property Value
£50,160
↗ 19%After 5 Years
Return On Investment
93%
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 | £19,428 | £19,719 | £20,212 | £20,718 | £21,339 | £101,417 |
| Total Expenses | £14,258 | £14,333 | £14,426 | £14,520 | £14,625 | £72,162 |
| Profit Before Tax | £5,170 | £5,386 | £5,787 | £6,198 | £6,714 | £29,254 |
| Profit After Tax | £4,187 | £4,363 | £4,687 | £5,020 | £5,439 | £23,696 |
| Change In Property Value | £5,200 | £5,304 | £10,820 | £14,066 | £14,770 | £50,160 |
| Net Return | £9,387 | £9,667 | £15,507 | £19,086 | £20,208 | £73,856 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 12% | 12% | 20% | 24% | 25% | 93% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change