Flat BS15 2 beds 1 bath

Lodge Road, Bristol BS15

South West, England · BS15

Initial Investment

First Year

£59,500First Year

Profit From Rental Income

After 5 Years

£11,835

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£41,041

↗ 21%After 5 Years

Return On Investment

89%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,096	£12,277	£12,462	£12,773	£13,092	£62,701
Total Expenses	£9,484	£9,552	£9,611	£9,684	£9,759	£48,090
Profit Before Tax	£2,612	£2,726	£2,850	£3,089	£3,334	£14,611
Profit After Tax	£2,116	£2,208	£2,309	£2,502	£2,700	£11,835
Change In Property Value	£3,900	£7,956	£10,343	£10,860	£7,982	£41,041
Net Return	£6,016	£10,164	£12,652	£13,362	£10,682	£52,875
Return From Rental Income (%)	4%	4%	4%	4%	5%	20%
Total Net Return (%)	10%	17%	21%	22%	18%	89%

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