Flat
BS8
2 beds
1 bath
Rownham Mead, Bristol BS8
South West, England · BS8
View property listing
Initial Investment
£114,500First YearProfit From Rental Income
£34,260
↗ 30%After 5 Years
Change In Property Value
£69,452
↗ 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 | £26,892 | £27,295 | £27,978 | £28,677 | £29,538 | £140,380 |
| Total Expenses | £19,391 | £19,487 | £19,607 | £19,730 | £19,868 | £98,084 |
| Profit Before Tax | £7,501 | £7,808 | £8,370 | £8,947 | £9,670 | £42,296 |
| Profit After Tax | £6,076 | £6,325 | £6,780 | £7,247 | £7,832 | £34,260 |
| Change In Property Value | £7,200 | £7,344 | £14,982 | £19,476 | £20,450 | £69,452 |
| Net Return | £13,276 | £13,669 | £21,762 | £26,723 | £28,282 | £103,712 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 12% | 12% | 19% | 23% | 25% | 91% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change