Flat
BS8
2 beds
1 bath
Richmond Park Road, Bristol BS8
South West, England · BS8
View property listing
Initial Investment
£123,250First YearProfit From Rental Income
£33,319
↗ 27%After 5 Years
Change In Property Value
£74,275
↗ 19%After 5 Years
Return On Investment
87%
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 | £28,764 | £29,195 | £29,925 | £30,673 | £31,594 | £150,152 |
| Total Expenses | £21,527 | £21,648 | £21,794 | £21,942 | £22,106 | £109,018 |
| Profit Before Tax | £7,237 | £7,547 | £8,132 | £8,731 | £9,487 | £41,134 |
| Profit After Tax | £5,862 | £6,113 | £6,587 | £7,072 | £7,685 | £33,319 |
| Change In Property Value | £7,700 | £7,854 | £16,022 | £20,829 | £21,870 | £74,275 |
| Net Return | £13,562 | £13,967 | £22,609 | £27,901 | £29,555 | £107,594 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 11% | 11% | 18% | 23% | 24% | 87% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change