Flat
BS32
2 beds
2 baths
Champs Sur Marne, Bradley Stoke BS32
South West, England · BS32
View property listing
Initial Investment
£66,998First YearProfit From Rental Income
£10,625
↗ 16%After 5 Years
Change In Property Value
£42,442
↗ 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 | £14,304 | £14,519 | £14,882 | £15,254 | £15,711 | £74,669 |
| Total Expenses | £12,159 | £12,226 | £12,305 | £12,386 | £12,475 | £61,552 |
| Profit Before Tax | £2,145 | £2,292 | £2,576 | £2,867 | £3,236 | £13,117 |
| Profit After Tax | £1,738 | £1,857 | £2,087 | £2,322 | £2,621 | £10,625 |
| Change In Property Value | £4,400 | £4,488 | £9,155 | £11,902 | £12,497 | £42,442 |
| Net Return | £6,138 | £6,345 | £11,242 | £14,224 | £15,118 | £53,067 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 9% | 9% | 17% | 21% | 23% | 79% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change