Flat BS11 2 beds 1 bath

Selsdon House, Avonmouth BS11

South West, England · BS11

Initial Investment

First Year

£72,985First Year

Profit From Rental Income

After 5 Years

£17,404

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£50,501

↗ 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	£15,120	£15,347	£15,577	£15,966	£16,366	£78,376
Total Expenses	£11,232	£11,305	£11,369	£11,450	£11,532	£56,889
Profit Before Tax	£3,888	£4,042	£4,208	£4,517	£4,833	£21,487
Profit After Tax	£3,149	£3,274	£3,408	£3,658	£3,915	£17,404
Change In Property Value	£4,799	£9,790	£12,727	£13,363	£9,822	£50,501
Net Return	£7,948	£13,064	£16,135	£17,022	£13,737	£67,906
Return From Rental Income (%)	4%	4%	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