Flat BS16 1 bed 1 bath

Tanner Close, Frenchay, Bristol, Gloucestershire BS16

South West, England · BS16

Initial Investment

First Year

£70,000First Year

Profit From Rental Income

After 5 Years

£16,343

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£48,407

↗ 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	£14,496	£14,713	£14,934	£15,307	£15,690	£75,141
Total Expenses	£10,850	£10,922	£10,985	£11,064	£11,145	£54,965
Profit Before Tax	£3,646	£3,792	£3,949	£4,244	£4,545	£20,177
Profit After Tax	£2,953	£3,071	£3,199	£3,437	£3,682	£16,343
Change In Property Value	£4,600	£9,384	£12,199	£12,809	£9,415	£48,407
Net Return	£7,553	£12,455	£15,398	£16,247	£13,097	£64,750
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
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