Flat BS23 2 beds 1 bath

Apartment 3, Madeira Lodge, Birnbeck Road, Weston-Super-Mare BS23

South West, England · BS23

Initial Investment

First Year

£71,500First Year

Profit From Rental Income

After 5 Years

£18,639

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£49,459

↗ 21%After 5 Years

Return On Investment

95%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,276	£15,505	£15,738	£16,131	£16,534	£79,184
Total Expenses	£11,089	£11,162	£11,226	£11,307	£11,390	£56,173
Profit Before Tax	£4,187	£4,344	£4,512	£4,824	£5,144	£23,011
Profit After Tax	£3,392	£3,518	£3,655	£3,908	£4,167	£18,639
Change In Property Value	£4,700	£9,588	£12,464	£13,088	£9,619	£49,459
Net Return	£8,092	£13,106	£16,119	£16,995	£13,786	£68,098
Return From Rental Income (%)	5%	5%	5%	5%	6%	26%
Total Net Return (%)	11%	18%	23%	24%	19%	95%

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