Flat BS3 2 beds 1 bath

Colliters House, Ashton Rise BS3

South West, England · BS3

Initial Investment

First Year

£91,750First Year

Profit From Rental Income

After 5 Years

£30,002

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£62,087

↗ 21%After 5 Years

Return On Investment

100%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,352	£20,657	£20,967	£21,491	£22,029	£105,496
Total Expenses	£13,527	£13,607	£13,679	£13,774	£13,870	£68,457
Profit Before Tax	£6,825	£7,050	£7,288	£7,718	£8,159	£37,039
Profit After Tax	£5,528	£5,710	£5,903	£6,251	£6,608	£30,002
Change In Property Value	£5,900	£12,036	£15,647	£16,429	£12,075	£62,087
Net Return	£11,428	£17,746	£21,550	£22,681	£18,684	£92,089
Return From Rental Income (%)	6%	6%	6%	7%	7%	33%
Total Net Return (%)	12%	19%	23%	25%	20%	100%

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