Flat
BS4
1 bed
1 bath
Arlington Road, Bristol BS4
South West, England · BS4
View property listing
Initial Investment
£56,500First YearProfit From Rental Income
£8,302
↗ 15%After 5 Years
Change In Property Value
£35,691
↗ 19%After 5 Years
Return On Investment
78%
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 | £12,216 | £12,399 | £12,709 | £13,027 | £13,418 | £63,769 |
| Total Expenses | £10,561 | £10,626 | £10,700 | £10,775 | £10,857 | £53,520 |
| Profit Before Tax | £1,655 | £1,773 | £2,009 | £2,252 | £2,561 | £10,250 |
| Profit After Tax | £1,340 | £1,436 | £1,628 | £1,824 | £2,074 | £8,302 |
| Change In Property Value | £3,700 | £3,774 | £7,699 | £10,009 | £10,509 | £35,691 |
| Net Return | £5,040 | £5,210 | £9,327 | £11,832 | £12,583 | £43,993 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 9% | 9% | 17% | 21% | 22% | 78% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change