Flat
BS6
1 bed
1 bath
Luccombe Hill, Redland BS6
South West, England · BS6
View property listing
Initial Investment
£71,500First YearProfit From Rental Income
£15,475
↗ 22%After 5 Years
Change In Property Value
£45,337
↗ 19%After 5 Years
Return On Investment
85%
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 | £16,212 | £16,455 | £16,867 | £17,288 | £17,807 | £84,629 |
| Total Expenses | £12,945 | £13,015 | £13,099 | £13,185 | £13,280 | £65,524 |
| Profit Before Tax | £3,267 | £3,440 | £3,767 | £4,103 | £4,527 | £19,105 |
| Profit After Tax | £2,646 | £2,786 | £3,052 | £3,323 | £3,667 | £15,475 |
| Change In Property Value | £4,700 | £4,794 | £9,780 | £12,714 | £13,349 | £45,337 |
| Net Return | £7,346 | £7,580 | £12,831 | £16,037 | £17,016 | £60,812 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 10% | 11% | 18% | 22% | 24% | 85% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change