Flat
BS16
1 bed
0 baths
Cleeve Lodge Close, Bristol BS16
South West, England · BS16
View property listing
Initial Investment
£38,500First YearProfit From Rental Income
£1,412
↗ 4%After 5 Years
Change In Property Value
£24,115
↗ 19%After 5 Years
Return On Investment
66%
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 | £7,872 | £7,990 | £8,190 | £8,395 | £8,646 | £41,093 |
| Total Expenses | £7,747 | £7,804 | £7,867 | £7,932 | £7,999 | £39,349 |
| Profit Before Tax | £125 | £186 | £323 | £463 | £647 | £1,743 |
| Profit After Tax | £102 | £150 | £261 | £375 | £524 | £1,412 |
| Change In Property Value | £2,500 | £2,550 | £5,202 | £6,763 | £7,101 | £24,115 |
| Net Return | £2,602 | £2,700 | £5,463 | £7,138 | £7,625 | £25,528 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 7% | 7% | 14% | 19% | 20% | 66% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change