Flat BS14 2 beds 1 bath

Boulevard View, Bristol BS14

South West, England · BS14

Initial Investment

First Year

£64,000First Year

Profit From Rental Income

After 5 Years

£11,014

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£44,198

↗ 21%After 5 Years

Return On Investment

86%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,396	£12,582	£12,771	£13,090	£13,417	£64,256
Total Expenses	£9,996	£10,065	£10,125	£10,199	£10,274	£50,659
Profit Before Tax	£2,400	£2,517	£2,646	£2,891	£3,143	£13,597
Profit After Tax	£1,944	£2,039	£2,143	£2,342	£2,546	£11,014
Change In Property Value	£4,200	£8,568	£11,138	£11,695	£8,596	£44,198
Net Return	£6,144	£10,607	£13,282	£14,037	£11,142	£55,211
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	10%	17%	21%	22%	17%	86%

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