Flat
BS9
2 beds
1 bath
Westbury Hill, Westbury-On-Trym, Bristol BS9
South West, England · BS9
View property listing
Initial Investment
£88,250First YearProfit From Rental Income
£-80,219
↘ -91%After 5 Years
Change In Property Value
£54,983
↗ 19%After 5 Years
Return On Investment
-29%
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 | £21,288 | £21,607 | £22,148 | £22,701 | £23,382 | £111,126 |
| Total Expenses | £37,125 | £37,702 | £38,265 | £38,840 | £39,413 | £191,345 |
| Profit Before Tax | £-15,837 | £-16,095 | £-16,117 | £-16,139 | £-16,031 | £-80,219 |
| Profit After Tax | £-15,837 | £-16,095 | £-16,117 | £-16,139 | £-16,031 | £-80,219 |
| Change In Property Value | £5,700 | £5,814 | £11,861 | £15,419 | £16,190 | £54,983 |
| Net Return | £-10,137 | £-10,281 | £-4,257 | £-720 | £159 | £-25,236 |
| Return From Rental Income (%) | -18% | -18% | -18% | -18% | -18% | -91% |
| Total Net Return (%) | -11% | -12% | -5% | -1% | 0% | -29% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change