Flat
BS5
1 bed
1 bath
Butlers Close, Crews Hole, Bristol BS5
South West, England · BS5
View property listing
Initial Investment
£55,000First YearProfit From Rental Income
£15,564
↗ 28%After 5 Years
Change In Property Value
£34,726
↗ 19%After 5 Years
Return On Investment
91%
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 | £13,452 | £13,654 | £13,995 | £14,345 | £14,775 | £70,221 |
| Total Expenses | £10,072 | £10,128 | £10,197 | £10,266 | £10,343 | £51,006 |
| Profit Before Tax | £3,380 | £3,525 | £3,799 | £4,079 | £4,432 | £19,215 |
| Profit After Tax | £2,738 | £2,856 | £3,077 | £3,304 | £3,590 | £15,564 |
| Change In Property Value | £3,600 | £3,672 | £7,491 | £9,738 | £10,225 | £34,726 |
| Net Return | £6,338 | £6,528 | £10,568 | £13,042 | £13,815 | £50,290 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 28% |
| Total Net Return (%) | 12% | 12% | 19% | 24% | 25% | 91% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change