Flat
BS8
1 bed
1 bath
Top Floor Flat, Ambrose Road, Bristol BS8
South West, England · BS8
View property listing
Initial Investment
£73,000First YearProfit From Rental Income
£18,947
↗ 26%After 5 Years
Change In Property Value
£46,301
↗ 19%After 5 Years
Return On Investment
89%
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 | £17,928 | £18,197 | £18,652 | £19,118 | £19,692 | £93,587 |
| Total Expenses | £13,848 | £13,933 | £14,033 | £14,135 | £14,246 | £70,195 |
| Profit Before Tax | £4,080 | £4,264 | £4,619 | £4,983 | £5,445 | £23,392 |
| Profit After Tax | £3,305 | £3,454 | £3,741 | £4,036 | £4,411 | £18,947 |
| Change In Property Value | £4,800 | £4,896 | £9,988 | £12,984 | £13,633 | £46,301 |
| Net Return | £8,105 | £8,350 | £13,729 | £17,020 | £18,044 | £65,249 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 26% |
| Total Net Return (%) | 11% | 11% | 19% | 23% | 25% | 89% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change