Flat BS10 3 beds 0 baths

Westacre Close, Bristol, Somerset BS10

South West, England · BS10

Initial Investment

First Year

£64,000First Year

Profit From Rental Income

After 5 Years

£14,959

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£44,198

↗ 21%After 5 Years

Return On Investment

92%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,440	£13,642	£13,846	£14,192	£14,547	£69,667
Total Expenses	£10,101	£10,171	£10,232	£10,309	£10,387	£51,200
Profit Before Tax	£3,339	£3,471	£3,614	£3,884	£4,160	£18,468
Profit After Tax	£2,705	£2,811	£2,927	£3,146	£3,370	£14,959
Change In Property Value	£4,200	£8,568	£11,138	£11,695	£8,596	£44,198
Net Return	£6,905	£11,379	£14,066	£14,841	£11,966	£59,157
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	11%	18%	22%	23%	19%	92%

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