Flat
BS6
2 beds
2 baths
Burlington Road, Redland, Bristol BS6
South West, England · BS6
View property listing
Initial Investment
£109,250First YearProfit From Rental Income
£29,640
↗ 27%After 5 Years
Change In Property Value
£66,558
↗ 19%After 5 Years
Return On Investment
88%
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 | £25,776 | £26,163 | £26,817 | £27,487 | £28,312 | £134,554 |
| Total Expenses | £19,342 | £19,452 | £19,583 | £19,718 | £19,866 | £97,962 |
| Profit Before Tax | £6,434 | £6,711 | £7,233 | £7,769 | £8,446 | £36,592 |
| Profit After Tax | £5,211 | £5,436 | £5,859 | £6,293 | £6,841 | £29,640 |
| Change In Property Value | £6,900 | £7,038 | £14,358 | £18,665 | £19,598 | £66,558 |
| Net Return | £12,111 | £12,474 | £20,216 | £24,958 | £26,439 | £96,198 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 11% | 11% | 19% | 23% | 24% | 88% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change