Flat BS14 2 beds 1 bath

Boulevard View, Bristol BS14

South West, England · BS14

Initial Investment

First Year

£52,000First Year

Profit From Rental Income

After 5 Years

£7,293

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£35,779

↗ 21%After 5 Years

Return On Investment

83%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,032	£10,182	£10,335	£10,594	£10,858	£52,002
Total Expenses	£8,473	£8,538	£8,594	£8,662	£8,731	£42,998
Profit Before Tax	£1,559	£1,644	£1,741	£1,932	£2,127	£9,003
Profit After Tax	£1,263	£1,332	£1,410	£1,565	£1,723	£7,293
Change In Property Value	£3,400	£6,936	£9,017	£9,468	£6,959	£35,779
Net Return	£4,663	£8,268	£10,427	£11,032	£8,682	£43,072
Return From Rental Income (%)	2%	3%	3%	3%	3%	14%
Total Net Return (%)	9%	16%	20%	21%	17%	83%

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