Flat
BS3
1 bed
1 bath
East Street, Bedminster BS3
South West, England · BS3
View property listing
Initial Investment
£49,000First YearProfit From Rental Income
£7,844
↗ 16%After 5 Years
Change In Property Value
£30,868
↗ 19%After 5 Years
Return On Investment
79%
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 | £11,040 | £11,206 | £11,486 | £11,773 | £12,126 | £57,630 |
| Total Expenses | £9,452 | £9,515 | £9,586 | £9,658 | £9,736 | £47,946 |
| Profit Before Tax | £1,588 | £1,691 | £1,900 | £2,115 | £2,390 | £9,684 |
| Profit After Tax | £1,286 | £1,370 | £1,539 | £1,713 | £1,936 | £7,844 |
| Change In Property Value | £3,200 | £3,264 | £6,659 | £8,656 | £9,089 | £30,868 |
| Net Return | £4,486 | £4,634 | £8,198 | £10,369 | £11,025 | £38,712 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 9% | 9% | 17% | 21% | 22% | 79% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change