Flat
BS7
2 beds
1 bath
Filton Avenue, Horfield BS7
South West, England · BS7
View property listing
Initial Investment
£65,500First YearProfit From Rental Income
£12,615
↗ 19%After 5 Years
Change In Property Value
£41,478
↗ 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 | £14,616 | £14,835 | £15,206 | £15,586 | £16,054 | £76,298 |
| Total Expenses | £11,992 | £12,060 | £12,140 | £12,222 | £12,311 | £60,724 |
| Profit Before Tax | £2,624 | £2,776 | £3,066 | £3,365 | £3,743 | £15,574 |
| Profit After Tax | £2,126 | £2,248 | £2,484 | £2,725 | £3,032 | £12,615 |
| Change In Property Value | £4,300 | £4,386 | £8,947 | £11,632 | £12,213 | £41,478 |
| Net Return | £6,426 | £6,634 | £11,431 | £14,357 | £15,245 | £54,093 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| 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