Flat
BS5
2 beds
1 bath
Church Road, Redfield BS5
South West, England · BS5
View property listing
Initial Investment
£56,500First YearProfit From Rental Income
£11,088
↗ 20%After 5 Years
Change In Property Value
£35,691
↗ 19%After 5 Years
Return On Investment
83%
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 | £12,948 | £13,142 | £13,471 | £13,808 | £14,222 | £67,590 |
| Total Expenses | £10,635 | £10,700 | £10,776 | £10,853 | £10,938 | £53,902 |
| Profit Before Tax | £2,313 | £2,442 | £2,695 | £2,954 | £3,284 | £13,689 |
| Profit After Tax | £1,874 | £1,978 | £2,183 | £2,393 | £2,660 | £11,088 |
| Change In Property Value | £3,700 | £3,774 | £7,699 | £10,009 | £10,509 | £35,691 |
| Net Return | £5,574 | £5,752 | £9,882 | £12,401 | £13,169 | £46,778 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 10% | 10% | 17% | 22% | 23% | 83% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change