Flat
BS4
2 beds
1 bath
Ground Floor Flat, Grove Park, Brislington, Bristol BS4
South West, England · BS4
View property listing
Initial Investment
£83,000First YearProfit From Rental Income
£15,970
↗ 19%After 5 Years
Change In Property Value
£52,089
↗ 19%After 5 Years
Return On Investment
82%
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 | £17,820 | £18,087 | £18,539 | £19,003 | £19,573 | £93,023 |
| Total Expenses | £14,494 | £14,567 | £14,655 | £14,745 | £14,845 | £73,307 |
| Profit Before Tax | £3,326 | £3,520 | £3,884 | £4,258 | £4,728 | £19,716 |
| Profit After Tax | £2,694 | £2,851 | £3,146 | £3,449 | £3,830 | £15,970 |
| Change In Property Value | £5,400 | £5,508 | £11,236 | £14,607 | £15,338 | £52,089 |
| Net Return | £8,094 | £8,359 | £14,383 | £18,056 | £19,167 | £68,059 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 10% | 10% | 17% | 22% | 23% | 82% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change