Flat
BS5
2 beds
1 bath
Victoria Parade, Bristol BS5
South West, England · BS5
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£23,589
↗ 31%After 5 Years
Change In Property Value
£48,231
↗ 19%After 5 Years
Return On Investment
94%
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 | £18,672 | £18,952 | £19,426 | £19,912 | £20,509 | £97,470 |
| Total Expenses | £13,511 | £13,579 | £13,663 | £13,749 | £13,846 | £68,348 |
| Profit Before Tax | £5,161 | £5,373 | £5,763 | £6,162 | £6,663 | £29,122 |
| Profit After Tax | £4,180 | £4,352 | £4,668 | £4,991 | £5,397 | £23,589 |
| Change In Property Value | £5,000 | £5,100 | £10,404 | £13,525 | £14,201 | £48,231 |
| Net Return | £9,180 | £9,452 | £15,072 | £18,516 | £19,598 | £71,820 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 31% |
| Total Net Return (%) | 12% | 12% | 20% | 24% | 26% | 94% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change