Flat
BS6
1 bed
1 bath
Luccombe Hill, Redland BS6
South West, England · BS6
View property listing
Initial Investment
£71,500First YearProfit From Rental Income
£19,506
↗ 27%After 5 Years
Change In Property Value
£45,337
↗ 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 | £17,556 | £17,819 | £18,265 | £18,721 | £19,283 | £91,645 |
| Total Expenses | £13,335 | £13,413 | £13,506 | £13,602 | £13,706 | £67,563 |
| Profit Before Tax | £4,221 | £4,406 | £4,758 | £5,120 | £5,577 | £24,082 |
| Profit After Tax | £3,419 | £3,569 | £3,854 | £4,147 | £4,518 | £19,506 |
| Change In Property Value | £4,700 | £4,794 | £9,780 | £12,714 | £13,349 | £45,337 |
| Net Return | £8,119 | £8,363 | £13,634 | £16,861 | £17,867 | £64,843 |
| 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