Flat BS15 1 bed 1 bath

Derrick Road, Bristol, Gloucestershire BS15

South West, England · BS15

Initial Investment

First Year

£58,000First Year

Profit From Rental Income

After 5 Years

£11,307

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£39,988

↗ 21%After 5 Years

Return On Investment

88%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,784	£11,961	£12,140	£12,444	£12,755	£61,083
Total Expenses	£9,292	£9,359	£9,418	£9,490	£9,564	£47,124
Profit Before Tax	£2,492	£2,601	£2,722	£2,953	£3,191	£13,959
Profit After Tax	£2,019	£2,107	£2,205	£2,392	£2,584	£11,307
Change In Property Value	£3,800	£7,752	£10,078	£10,581	£7,777	£39,988
Net Return	£5,819	£9,859	£12,282	£12,974	£10,362	£51,296
Return From Rental Income (%)	3%	4%	4%	4%	4%	19%
Total Net Return (%)	10%	17%	21%	22%	18%	88%

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