Flat
BS8
3 beds
1 bath
Hotwell Road, Bristol BS8
South West, England · BS8
View property listing
Initial Investment
£73,000First YearProfit From Rental Income
£23,430
↗ 32%After 5 Years
Change In Property Value
£46,301
↗ 19%After 5 Years
Return On Investment
96%
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 | £12,788 | £12,849 | £12,926 | £13,005 | £13,093 | £64,660 |
| Profit Before Tax | £5,140 | £5,348 | £5,726 | £6,113 | £6,598 | £28,926 |
| Profit After Tax | £4,164 | £4,332 | £4,638 | £4,952 | £5,345 | £23,430 |
| Change In Property Value | £4,800 | £4,896 | £9,988 | £12,984 | £13,633 | £46,301 |
| Net Return | £8,964 | £9,228 | £14,626 | £17,936 | £18,978 | £69,732 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 12% | 13% | 20% | 25% | 26% | 96% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change