Flat
BS5
2 beds
1 bath
Glebe Road, The Glebes Glebe Road BS5
South West, England · BS5
View property listing
Initial Investment
£67,000First YearProfit From Rental Income
£18,144
↗ 27%After 5 Years
Change In Property Value
£42,443
↗ 19%After 5 Years
Return On Investment
90%
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 | £16,440 | £16,687 | £17,104 | £17,531 | £18,057 | £85,819 |
| Total Expenses | £12,517 | £12,590 | £12,678 | £12,768 | £12,866 | £63,420 |
| Profit Before Tax | £3,924 | £4,096 | £4,426 | £4,763 | £5,191 | £22,399 |
| Profit After Tax | £3,178 | £3,318 | £3,585 | £3,858 | £4,205 | £18,144 |
| Change In Property Value | £4,400 | £4,488 | £9,156 | £11,902 | £12,497 | £42,443 |
| Net Return | £7,578 | £7,806 | £12,740 | £15,760 | £16,702 | £60,587 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 11% | 12% | 19% | 24% | 25% | 90% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change