Flat
BS6
1 bed
1 bath
Picton Mews, Bristol BS6
South West, England · BS6
View property listing
Initial Investment
£68,500First YearProfit From Rental Income
£18,599
↗ 27%After 5 Years
Change In Property Value
£43,408
↗ 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 | £16,812 | £17,064 | £17,491 | £17,928 | £18,466 | £87,761 |
| Total Expenses | £12,789 | £12,864 | £12,954 | £13,046 | £13,146 | £64,799 |
| Profit Before Tax | £4,023 | £4,200 | £4,537 | £4,883 | £5,320 | £22,962 |
| Profit After Tax | £3,259 | £3,402 | £3,675 | £3,955 | £4,309 | £18,599 |
| Change In Property Value | £4,500 | £4,590 | £9,364 | £12,173 | £12,781 | £43,408 |
| Net Return | £7,759 | £7,992 | £13,038 | £16,128 | £17,091 | £62,007 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 11% | 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