Flat
BS1
2 beds
2 baths
Broad Weir, Bristol BS1
South West, England · BS1
View property listing
Initial Investment
£104,000First YearProfit From Rental Income
£8,612
↗ 8%After 5 Years
Change In Property Value
£63,664
↗ 19%After 5 Years
Return On Investment
69%
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 | £18,420 | £18,696 | £19,164 | £19,643 | £20,232 | £96,155 |
| Total Expenses | £16,935 | £17,008 | £17,098 | £17,190 | £17,291 | £85,523 |
| Profit Before Tax | £1,485 | £1,688 | £2,066 | £2,453 | £2,941 | £10,632 |
| Profit After Tax | £1,203 | £1,367 | £1,673 | £1,987 | £2,382 | £8,612 |
| Change In Property Value | £6,600 | £6,732 | £13,733 | £17,853 | £18,746 | £63,664 |
| Net Return | £7,803 | £8,099 | £15,406 | £19,840 | £21,128 | £72,277 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 8% | 8% | 15% | 19% | 20% | 69% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change