Flat
BS6
1 bed
1 bath
Brighton Road, Redland, Bristol BS6
South West, England · BS6
View property listing
Initial Investment
£88,250First YearProfit From Rental Income
£24,097
↗ 27%After 5 Years
Change In Property Value
£54,983
↗ 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 | £21,288 | £21,607 | £22,148 | £22,701 | £23,382 | £111,126 |
| Total Expenses | £16,065 | £16,158 | £16,268 | £16,381 | £16,505 | £81,377 |
| Profit Before Tax | £5,223 | £5,450 | £5,879 | £6,320 | £6,877 | £29,749 |
| Profit After Tax | £4,230 | £4,414 | £4,762 | £5,119 | £5,570 | £24,097 |
| Change In Property Value | £5,700 | £5,814 | £11,861 | £15,419 | £16,190 | £54,983 |
| Net Return | £9,930 | £10,228 | £16,623 | £20,538 | £21,760 | £79,080 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 11% | 12% | 19% | 23% | 25% | 90% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change