Flat
BS1
3 beds
2 baths
Rope Walk, Harbourside, Bristol BS1
South West, England · BS1
View property listing
Initial Investment
£198,500First YearProfit From Rental Income
£22,538
↗ 11%After 5 Years
Change In Property Value
£115,754
↗ 19%After 5 Years
Return On Investment
70%
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 | £33,480 | £33,982 | £34,832 | £35,703 | £36,774 | £174,770 |
| Total Expenses | £29,153 | £29,249 | £29,377 | £29,508 | £29,658 | £146,945 |
| Profit Before Tax | £4,327 | £4,733 | £5,455 | £6,194 | £7,116 | £27,825 |
| Profit After Tax | £3,505 | £3,834 | £4,418 | £5,018 | £5,764 | £22,538 |
| Change In Property Value | £12,000 | £12,240 | £24,970 | £32,460 | £34,084 | £115,754 |
| Net Return | £15,505 | £16,074 | £29,388 | £37,478 | £39,847 | £138,292 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 11% |
| Total Net Return (%) | 8% | 8% | 15% | 19% | 20% | 70% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change