Flat BS3 2 beds 1 bath

Squires Court, Bedminster, Bristol BS3

South West, England · BS3

Initial Investment

First Year

£86,500First Year

Profit From Rental Income

After 5 Years

£28,057

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£58,930

↗ 21%After 5 Years

Return On Investment

101%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,320	£19,610	£19,904	£20,402	£20,912	£100,147
Total Expenses	£12,941	£13,020	£13,090	£13,182	£13,276	£65,509
Profit Before Tax	£6,379	£6,590	£6,814	£7,220	£7,636	£34,638
Profit After Tax	£5,167	£5,338	£5,519	£5,848	£6,185	£28,057
Change In Property Value	£5,600	£11,424	£14,851	£15,594	£11,461	£58,930
Net Return	£10,767	£16,762	£20,370	£21,442	£17,647	£86,987
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	12%	19%	24%	25%	20%	101%

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