Flat
BS8
2 beds
2 baths
Capricorn Place, Hotwell Road, Bristol BS8
South West, England · BS8
View property listing
Initial Investment
£174,000First YearProfit From Rental Income
£42,894
↗ 25%After 5 Years
Change In Property Value
£102,249
↗ 19%After 5 Years
Return On Investment
83%
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 | £39,600 | £40,194 | £41,199 | £42,229 | £43,496 | £206,717 |
| Total Expenses | £30,341 | £30,523 | £30,739 | £30,959 | £31,200 | £153,762 |
| Profit Before Tax | £9,259 | £9,671 | £10,460 | £11,270 | £12,296 | £52,955 |
| Profit After Tax | £7,500 | £7,833 | £8,473 | £9,128 | £9,959 | £42,894 |
| Change In Property Value | £10,600 | £10,812 | £22,056 | £28,673 | £30,107 | £102,249 |
| Net Return | £18,100 | £18,645 | £30,529 | £37,802 | £40,067 | £145,143 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 10% | 11% | 18% | 22% | 23% | 83% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change