Flat BS3 2 beds 1 bath

Little Cross House, Bristol BS3

South West, England · BS3

Initial Investment

First Year

£46,000First Year

Profit From Rental Income

After 5 Years

£11,123

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£31,570

↗ 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	£10,356	£10,511	£10,669	£10,936	£11,209	£53,681
Total Expenses	£7,862	£7,927	£7,984	£8,053	£8,123	£39,949
Profit Before Tax	£2,494	£2,584	£2,685	£2,883	£3,086	£13,733
Profit After Tax	£2,020	£2,093	£2,175	£2,335	£2,500	£11,123
Change In Property Value	£3,000	£6,120	£7,956	£8,354	£6,140	£31,570
Net Return	£5,020	£8,213	£10,131	£10,689	£8,640	£42,693
Return From Rental Income (%)	4%	5%	5%	5%	5%	24%
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