Flat
BS9
1 bed
1 bath
Goodeve Park, Hazelwood Road, Bristol BS9
South West, England · BS9
View property listing
Initial Investment
£61,000First YearProfit From Rental Income
£5,070
↗ 8%After 5 Years
Change In Property Value
£38,585
↗ 19%After 5 Years
Return On Investment
72%
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 | £12,000 | £12,180 | £12,484 | £12,797 | £13,181 | £62,642 |
| Total Expenses | £11,135 | £11,199 | £11,272 | £11,347 | £11,429 | £56,382 |
| Profit Before Tax | £865 | £981 | £1,212 | £1,449 | £1,752 | £6,259 |
| Profit After Tax | £701 | £795 | £982 | £1,174 | £1,419 | £5,070 |
| Change In Property Value | £4,000 | £4,080 | £8,323 | £10,820 | £11,361 | £38,585 |
| Net Return | £4,701 | £4,875 | £9,305 | £11,994 | £12,780 | £43,654 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 8% | 8% | 15% | 20% | 21% | 72% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change