Flat
BS9
3 beds
2 baths
Julian Road, Sneyd Park BS9
South West, England · BS9
View property listing
Initial Investment
£163,500First YearProfit From Rental Income
£25,363
↗ 16%After 5 Years
Change In Property Value
£96,461
↗ 19%After 5 Years
Return On Investment
75%
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 | £30,000 | £30,450 | £31,211 | £31,992 | £32,951 | £156,604 |
| Total Expenses | £24,838 | £24,929 | £25,048 | £25,169 | £25,308 | £125,291 |
| Profit Before Tax | £5,163 | £5,521 | £6,164 | £6,822 | £7,643 | £31,313 |
| Profit After Tax | £4,182 | £4,472 | £4,993 | £5,526 | £6,191 | £25,363 |
| Change In Property Value | £10,000 | £10,200 | £20,808 | £27,050 | £28,403 | £96,461 |
| Net Return | £14,182 | £14,672 | £25,801 | £32,576 | £34,594 | £121,825 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 9% | 9% | 16% | 20% | 21% | 75% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change