Detached
BS16
3 beds
1 bath
Leicester Square, Bristol BS16
South West, England · BS16
View property listing
Initial Investment
£128,482First YearProfit From Rental Income
£29,518
↗ 23%After 5 Years
Change In Property Value
£77,159
↗ 19%After 5 Years
Return On Investment
83%
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 | £25,200 | £25,578 | £26,217 | £26,873 | £27,679 | £131,547 |
| Total Expenses | £18,888 | £18,937 | £19,012 | £19,089 | £19,180 | £95,106 |
| Profit Before Tax | £6,312 | £6,641 | £7,205 | £7,784 | £8,499 | £36,442 |
| Profit After Tax | £5,113 | £5,379 | £5,836 | £6,305 | £6,884 | £29,518 |
| Change In Property Value | £7,999 | £8,159 | £16,644 | £21,638 | £22,719 | £77,159 |
| Net Return | £13,112 | £13,538 | £22,481 | £27,943 | £29,604 | £106,677 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 10% | 11% | 17% | 22% | 23% | 83% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change