Flat BS16 2 beds 2 baths

Danby Street, Bristol BS16

South West, England · BS16

Initial Investment

First Year

£85,625First Year

Profit From Rental Income

After 5 Years

£21,445

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£58,404

↗ 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	£17,484	£17,746	£18,012	£18,463	£18,924	£90,630
Total Expenses	£12,677	£12,753	£12,821	£12,908	£12,996	£64,155
Profit Before Tax	£4,807	£4,993	£5,192	£5,555	£5,928	£26,475
Profit After Tax	£3,894	£4,044	£4,205	£4,500	£4,802	£21,445
Change In Property Value	£5,550	£11,322	£14,719	£15,455	£11,359	£58,404
Net Return	£9,444	£15,366	£18,924	£19,954	£16,161	£79,849
Return From Rental Income (%)	5%	5%	5%	5%	6%	25%
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