Flat BS32 1 bed 1 bath

Oaktree Crescent, Bradley Stoke, Bristol, South Gloucestershire BS32

South West, England · BS32

Initial Investment

First Year

£46,750First Year

Profit From Rental Income

After 5 Years

£9,120

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£32,096

↗ 21%After 5 Years

Return On Investment

88%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,912	£10,061	£10,212	£10,467	£10,729	£51,380
Total Expenses	£7,898	£7,963	£8,019	£8,086	£8,155	£40,121
Profit Before Tax	£2,014	£2,098	£2,193	£2,381	£2,574	£11,259
Profit After Tax	£1,631	£1,699	£1,776	£1,928	£2,085	£9,120
Change In Property Value	£3,050	£6,222	£8,089	£8,493	£6,242	£32,096
Net Return	£4,681	£7,921	£9,865	£10,421	£8,327	£41,216
Return From Rental Income (%)	3%	4%	4%	4%	4%	20%
Total Net Return (%)	10%	17%	21%	22%	18%	88%

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