Flat BS13 1 bed 1 bath

Lake Shore Drive, Bristol BS13

South West, England · BS13

Initial Investment

First Year

£58,000First Year

Profit From Rental Income

After 5 Years

£10,582

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£39,988

↗ 21%After 5 Years

Return On Investment

87%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,592	£11,766	£11,942	£12,241	£12,547	£60,088
Total Expenses	£9,272	£9,340	£9,398	£9,470	£9,543	£47,024
Profit Before Tax	£2,320	£2,426	£2,544	£2,771	£3,004	£13,064
Profit After Tax	£1,879	£1,965	£2,061	£2,244	£2,433	£10,582
Change In Property Value	£3,800	£7,752	£10,078	£10,581	£7,777	£39,988
Net Return	£5,679	£9,717	£12,138	£12,826	£10,210	£50,570
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	10%	17%	21%	22%	18%	87%

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