Flat
BS5
1 bed
1 bath
Church Road, St George, Bristol BS5
South West, England · BS5
View property listing
Initial Investment
£44,500First YearProfit From Rental Income
£6,875
↗ 15%After 5 Years
Change In Property Value
£27,974
↗ 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 | £10,152 | £10,304 | £10,562 | £10,826 | £11,151 | £52,995 |
| Total Expenses | £8,768 | £8,829 | £8,898 | £8,968 | £9,043 | £44,507 |
| Profit Before Tax | £1,384 | £1,475 | £1,664 | £1,858 | £2,107 | £8,488 |
| Profit After Tax | £1,121 | £1,195 | £1,348 | £1,505 | £1,707 | £6,875 |
| Change In Property Value | £2,900 | £2,958 | £6,034 | £7,845 | £8,237 | £27,974 |
| Net Return | £4,021 | £4,153 | £7,382 | £9,349 | £9,944 | £34,849 |
| Return From Rental Income (%) | 3% | 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