Flat BS32 1 bed 1 bath

Apseleys Mead, Bradley Stoke BS32

South West, England · BS32

Initial Investment

First Year

£49,000First Year

Profit From Rental Income

After 5 Years

£10,002

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£33,674

↗ 21%After 5 Years

Return On Investment

89%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,404	£10,560	£10,718	£10,986	£11,261	£53,930
Total Expenses	£8,188	£8,254	£8,311	£8,379	£8,450	£41,582
Profit Before Tax	£2,216	£2,306	£2,408	£2,607	£2,811	£12,348
Profit After Tax	£1,795	£1,868	£1,950	£2,112	£2,277	£10,002
Change In Property Value	£3,200	£6,528	£8,486	£8,911	£6,549	£33,674
Net Return	£4,995	£8,396	£10,437	£11,022	£8,827	£43,676
Return From Rental Income (%)	4%	4%	4%	4%	5%	20%
Total Net Return (%)	10%	17%	21%	22%	18%	89%

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