Flat BS10 2 beds 1 bath

Strathearn Drive, Westbury-On-Trym BS10

South West, England · BS10

Initial Investment

First Year

£67,000First Year

Profit From Rental Income

After 5 Years

£16,059

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£46,302

↗ 21%After 5 Years

Return On Investment

93%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,076	£14,287	£14,501	£14,864	£15,236	£72,964
Total Expenses	£10,486	£10,557	£10,620	£10,698	£10,778	£53,138
Profit Before Tax	£3,590	£3,730	£3,882	£4,166	£4,458	£19,826
Profit After Tax	£2,908	£3,021	£3,144	£3,375	£3,611	£16,059
Change In Property Value	£4,400	£8,976	£11,669	£12,252	£9,005	£46,302
Net Return	£7,308	£11,997	£14,813	£15,627	£12,616	£62,361
Return From Rental Income (%)	4%	5%	5%	5%	5%	24%
Total Net Return (%)	11%	18%	22%	23%	19%	93%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change