Flat
BS5
0 beds
1 bath
Clouds Hill Road, Bristol BS5
South West, England · BS5
View property listing
Initial Investment
£39,400First YearProfit From Rental Income
£5,086
↗ 13%After 5 Years
Change In Property Value
£24,694
↗ 19%After 5 Years
Return On Investment
76%
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 | £8,964 | £9,098 | £9,326 | £9,559 | £9,846 | £46,793 |
| Total Expenses | £7,975 | £8,034 | £8,100 | £8,167 | £8,238 | £40,515 |
| Profit Before Tax | £989 | £1,064 | £1,226 | £1,392 | £1,607 | £6,279 |
| Profit After Tax | £801 | £862 | £993 | £1,127 | £1,302 | £5,086 |
| Change In Property Value | £2,560 | £2,611 | £5,327 | £6,925 | £7,271 | £24,694 |
| Net Return | £3,361 | £3,473 | £6,320 | £8,052 | £8,573 | £29,780 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 9% | 9% | 16% | 20% | 22% | 76% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change