Flat
BS8
2 beds
2 baths
Vicarage Road, Leigh Woods, Bristol, Somerset BS8
South West, England · BS8
View property listing
Initial Investment
£121,482First YearProfit From Rental Income
£32,830
↗ 27%After 5 Years
Change In Property Value
£73,301
↗ 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 | £28,380 | £28,806 | £29,526 | £30,264 | £31,172 | £148,147 |
| Total Expenses | £21,251 | £21,370 | £21,514 | £21,661 | £21,823 | £107,617 |
| Profit Before Tax | £7,129 | £7,436 | £8,012 | £8,603 | £9,349 | £40,530 |
| Profit After Tax | £5,775 | £6,023 | £6,490 | £6,969 | £7,573 | £32,830 |
| Change In Property Value | £7,599 | £7,751 | £15,812 | £20,556 | £21,583 | £73,301 |
| Net Return | £13,374 | £13,774 | £22,302 | £27,524 | £29,156 | £106,130 |
| 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