Flat BS16 1 bed 1 bath

Long Down Avenue, Bristol BS16

South West, England · BS16

Initial Investment

First Year

£63,700First Year

Profit From Rental Income

After 5 Years

£14,046

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£43,987

↗ 21%After 5 Years

Return On Investment

91%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,164	£13,361	£13,562	£13,901	£14,248	£68,237
Total Expenses	£10,041	£10,111	£10,172	£10,247	£10,325	£50,896
Profit Before Tax	£3,123	£3,251	£3,390	£3,653	£3,924	£17,341
Profit After Tax	£2,530	£2,633	£2,746	£2,959	£3,178	£14,046
Change In Property Value	£4,180	£8,527	£11,085	£11,640	£8,555	£43,987
Net Return	£6,710	£11,160	£13,831	£14,599	£11,733	£58,033
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	11%	18%	22%	23%	18%	91%

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