Flat
BS8
2 beds
1 bath
Woodland Road, Bristol BS8
South West, England · BS8
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£27,776
↗ 27%After 5 Years
Change In Property Value
£62,700
↗ 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 | £24,276 | £24,640 | £25,256 | £25,888 | £26,664 | £126,724 |
| Total Expenses | £18,250 | £18,354 | £18,478 | £18,606 | £18,746 | £92,433 |
| Profit Before Tax | £6,026 | £6,286 | £6,778 | £7,282 | £7,918 | £34,291 |
| Profit After Tax | £4,881 | £5,092 | £5,490 | £5,898 | £6,414 | £27,776 |
| Change In Property Value | £6,500 | £6,630 | £13,525 | £17,583 | £18,462 | £62,700 |
| Net Return | £11,381 | £11,722 | £19,015 | £23,481 | £24,876 | £90,475 |
| 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