Flat BS14 2 beds 1 bath

Whitchurch Lane, Bristol BS14

South West, England · BS14

Initial Investment

First Year

£58,000First Year

Profit From Rental Income

After 5 Years

£9,131

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£39,988

↗ 21%After 5 Years

Return On Investment

85%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,208	£11,376	£11,547	£11,835	£12,131	£58,098
Total Expenses	£9,234	£9,301	£9,359	£9,430	£9,502	£46,825
Profit Before Tax	£1,974	£2,075	£2,188	£2,406	£2,629	£11,272
Profit After Tax	£1,599	£1,681	£1,772	£1,949	£2,130	£9,131
Change In Property Value	£3,800	£7,752	£10,078	£10,581	£7,777	£39,988
Net Return	£5,399	£9,433	£11,850	£12,530	£9,907	£49,119
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	9%	16%	20%	22%	17%	85%

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