Flat BS30 1 bed 1 bath

Turnberry, Warmley Bristol BS30

South West, England · BS30

Initial Investment

First Year

£66,985First Year

Profit From Rental Income

After 5 Years

£16,066

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£46,292

↗ 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	£14,076	£14,287	£14,501	£14,864	£15,236	£72,964
Total Expenses	£10,484	£10,556	£10,618	£10,696	£10,776	£53,130
Profit Before Tax	£3,592	£3,732	£3,883	£4,168	£4,460	£19,834
Profit After Tax	£2,909	£3,023	£3,146	£3,376	£3,612	£16,066
Change In Property Value	£4,399	£8,974	£11,666	£12,249	£9,003	£46,292
Net Return	£7,308	£11,997	£14,812	£15,625	£12,616	£62,357
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