Flat
BS9
1 bed
1 bath
Goodeve Park, Hazelwood Road, Bristol BS9
South West, England · BS9
View property listing
Initial Investment
£61,000First YearProfit From Rental Income
£16,258
↗ 27%After 5 Years
Change In Property Value
£38,585
↗ 19%After 5 Years
Return On Investment
90%
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 | £14,940 | £15,164 | £15,543 | £15,932 | £16,410 | £77,989 |
| Total Expenses | £11,429 | £11,497 | £11,578 | £11,661 | £11,751 | £57,917 |
| Profit Before Tax | £3,511 | £3,667 | £3,965 | £4,271 | £4,658 | £20,072 |
| Profit After Tax | £2,844 | £2,970 | £3,212 | £3,459 | £3,773 | £16,258 |
| Change In Property Value | £4,000 | £4,080 | £8,323 | £10,820 | £11,361 | £38,585 |
| Net Return | £6,844 | £7,050 | £11,535 | £14,279 | £15,134 | £54,843 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 11% | 12% | 19% | 23% | 25% | 90% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change