Flat BS16 1 bed 1 bath

Barkleys Hill, Stapleton, Bristol BS16

South West, England · BS16

Initial Investment

First Year

£73,000First Year

Profit From Rental Income

After 5 Years

£17,398

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£50,512

↗ 21%After 5 Years

Return On Investment

93%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,120	£15,347	£15,577	£15,966	£16,366	£78,376
Total Expenses	£11,234	£11,307	£11,371	£11,451	£11,534	£56,897
Profit Before Tax	£3,886	£4,040	£4,206	£4,515	£4,832	£21,479
Profit After Tax	£3,148	£3,272	£3,407	£3,657	£3,914	£17,398
Change In Property Value	£4,800	£9,792	£12,730	£13,366	£9,824	£50,512
Net Return	£7,948	£13,064	£16,137	£17,023	£13,738	£67,910
Return From Rental Income (%)	4%	4%	5%	5%	5%	24%
Total Net Return (%)	11%	18%	22%	23%	19%	93%

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