Flat
BS5
2 beds
1 bath
Meg Thatchers Green, St George Bristol BS5
South West, England · BS5
View property listing
Initial Investment
£66,700First YearProfit From Rental Income
£18,018
↗ 27%After 5 Years
Change In Property Value
£42,250
↗ 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 | £16,356 | £16,601 | £17,016 | £17,442 | £17,965 | £85,381 |
| Total Expenses | £12,460 | £12,534 | £12,621 | £12,711 | £12,809 | £63,136 |
| Profit Before Tax | £3,896 | £4,067 | £4,395 | £4,731 | £5,156 | £22,245 |
| Profit After Tax | £3,155 | £3,294 | £3,560 | £3,832 | £4,177 | £18,018 |
| Change In Property Value | £4,380 | £4,468 | £9,114 | £11,848 | £12,440 | £42,250 |
| Net Return | £7,535 | £7,762 | £12,674 | £15,680 | £16,617 | £60,268 |
| 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