Flat
BS10
2 beds
1 bath
New Charlton Way, Patchway, City Of Bristol BS10
South West, England · BS10
View property listing
Initial Investment
£61,000First YearProfit From Rental Income
£8,130
↗ 13%After 5 Years
Change In Property Value
£38,585
↗ 19%After 5 Years
Return On Investment
77%
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 | £12,804 | £12,996 | £13,321 | £13,654 | £14,064 | £66,839 |
| Total Expenses | £11,215 | £11,281 | £11,356 | £11,433 | £11,517 | £56,802 |
| Profit Before Tax | £1,589 | £1,715 | £1,965 | £2,221 | £2,547 | £10,036 |
| Profit After Tax | £1,287 | £1,390 | £1,592 | £1,799 | £2,063 | £8,130 |
| Change In Property Value | £4,000 | £4,080 | £8,323 | £10,820 | £11,361 | £38,585 |
| Net Return | £5,287 | £5,470 | £9,915 | £12,619 | £13,424 | £46,714 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 9% | 9% | 16% | 21% | 22% | 77% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change