Flat BS32 2 beds 1 bath

Hornbeam Close, Bristol BS32

South West, England · BS32

Initial Investment

First Year

£65,500First Year

Profit From Rental Income

After 5 Years

£16,348

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£45,250

↗ 21%After 5 Years

Return On Investment

94%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,980	£14,190	£14,403	£14,763	£15,132	£72,467
Total Expenses	£10,316	£10,387	£10,449	£10,527	£10,606	£52,284
Profit Before Tax	£3,664	£3,803	£3,954	£4,236	£4,525	£20,182
Profit After Tax	£2,968	£3,081	£3,202	£3,431	£3,666	£16,348
Change In Property Value	£4,300	£8,772	£11,404	£11,974	£8,801	£45,250
Net Return	£7,268	£11,853	£14,606	£15,405	£12,466	£61,598
Return From Rental Income (%)	5%	5%	5%	5%	6%	25%
Total Net Return (%)	11%	18%	22%	24%	19%	94%

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