Flat
BS4
1 bed
0 baths
Bath Road, Bristol BS4
South West, England · BS4
View property listing
Initial Investment
£70,000First YearProfit From Rental Income
£20,180
↗ 29%After 5 Years
Change In Property Value
£44,372
↗ 19%After 5 Years
Return On Investment
92%
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 | £17,184 | £17,442 | £17,878 | £18,325 | £18,874 | £89,703 |
| Total Expenses | £12,796 | £12,866 | £12,952 | £13,039 | £13,136 | £64,789 |
| Profit Before Tax | £4,388 | £4,575 | £4,926 | £5,285 | £5,739 | £24,914 |
| Profit After Tax | £3,555 | £3,706 | £3,990 | £4,281 | £4,648 | £20,180 |
| Change In Property Value | £4,600 | £4,692 | £9,572 | £12,443 | £13,065 | £44,372 |
| Net Return | £8,155 | £8,398 | £13,562 | £16,724 | £17,714 | £64,552 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 29% |
| Total Net Return (%) | 12% | 12% | 19% | 24% | 25% | 92% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change