Flat BS16 1 bed 1 bath

Elderflower Drive, Lyde Green, Bristol BS16

South West, England · BS16

Initial Investment

First Year

£17,125First Year

Profit From Rental Income

After 5 Years

£-3,309

↘ -19%After 5 Years

Change In Property Value

After 5 Years

£11,313

↗ 21%After 5 Years

Return On Investment

47%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£3,384	£3,435	£3,486	£3,573	£3,663	£17,541
Total Expenses	£4,068	£4,123	£4,169	£4,220	£4,271	£20,850
Profit Before Tax	£-684	£-688	£-683	£-646	£-608	£-3,309
Profit After Tax	£-684	£-688	£-683	£-646	£-608	£-3,309
Change In Property Value	£1,075	£2,193	£2,851	£2,993	£2,200	£11,313
Net Return	£391	£1,505	£2,168	£2,347	£1,592	£8,003
Return From Rental Income (%)	-4%	-4%	-4%	-4%	-4%	-19%
Total Net Return (%)	2%	9%	13%	14%	9%	47%

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