Flat
BS7
1 bed
1 bath
Montreal Avenue, Horfield, Bristol BS7
South West, England · BS7
View property listing
Initial Investment
£50,500First YearProfit From Rental Income
£10,700
↗ 21%After 5 Years
Change In Property Value
£31,832
↗ 19%After 5 Years
Return On Investment
84%
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 | £12,324 | £12,509 | £12,822 | £13,142 | £13,536 | £64,333 |
| Total Expenses | £10,069 | £10,140 | £10,220 | £10,303 | £10,391 | £51,123 |
| Profit Before Tax | £2,255 | £2,369 | £2,601 | £2,839 | £3,145 | £13,210 |
| Profit After Tax | £1,827 | £1,919 | £2,107 | £2,300 | £2,548 | £10,700 |
| Change In Property Value | £3,300 | £3,366 | £6,867 | £8,927 | £9,373 | £31,832 |
| Net Return | £5,127 | £5,285 | £8,974 | £11,227 | £11,921 | £42,533 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 10% | 10% | 18% | 22% | 24% | 84% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change