Flat
BS10
1 bed
1 bath
Pen Park Road, Bristol BS10
South West, England · BS10
View property listing
Initial Investment
£56,500First YearProfit From Rental Income
£6,887
↗ 12%After 5 Years
Change In Property Value
£35,691
↗ 19%After 5 Years
Return On Investment
75%
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 | £11,844 | £12,022 | £12,322 | £12,630 | £13,009 | £61,827 |
| Total Expenses | £10,524 | £10,588 | £10,661 | £10,736 | £10,816 | £53,325 |
| Profit Before Tax | £1,320 | £1,434 | £1,661 | £1,895 | £2,193 | £8,502 |
| Profit After Tax | £1,069 | £1,161 | £1,346 | £1,535 | £1,776 | £6,887 |
| Change In Property Value | £3,700 | £3,774 | £7,699 | £10,009 | £10,509 | £35,691 |
| Net Return | £4,769 | £4,935 | £9,044 | £11,543 | £12,285 | £42,577 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 8% | 9% | 16% | 20% | 22% | 75% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change