Flat
BS8
1 bed
1 bath
Albermarle Row, Bristol BS8
South West, England · BS8
View property listing
Initial Investment
£93,115First YearProfit From Rental Income
£25,705
↗ 28%After 5 Years
Change In Property Value
£57,665
↗ 19%After 5 Years
Return On Investment
90%
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 | £22,332 | £22,667 | £23,234 | £23,814 | £24,529 | £116,576 |
| Total Expenses | £16,752 | £16,847 | £16,961 | £17,077 | £17,205 | £84,841 |
| Profit Before Tax | £5,580 | £5,820 | £6,273 | £6,738 | £7,324 | £31,735 |
| Profit After Tax | £4,520 | £4,714 | £5,081 | £5,457 | £5,932 | £25,705 |
| Change In Property Value | £5,978 | £6,098 | £12,439 | £16,171 | £16,979 | £57,665 |
| Net Return | £10,498 | £10,812 | £17,520 | £21,628 | £22,912 | £83,370 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 28% |
| Total Net Return (%) | 11% | 12% | 19% | 23% | 25% | 90% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change