Flat BS32 1 bed 1 bath

Oaktree Crescent, Bradley Stoke, Bristol BS32

South West, England · BS32

Initial Investment

First Year

£47,500First Year

Profit From Rental Income

After 5 Years

£9,429

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£32,622

↗ 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	£10,080	£10,231	£10,385	£10,644	£10,910	£52,251
Total Expenses	£7,995	£8,060	£8,117	£8,184	£8,254	£40,610
Profit Before Tax	£2,085	£2,171	£2,268	£2,460	£2,657	£11,641
Profit After Tax	£1,689	£1,758	£1,837	£1,993	£2,152	£9,429
Change In Property Value	£3,100	£6,324	£8,221	£8,632	£6,345	£32,622
Net Return	£4,789	£8,082	£10,058	£10,625	£8,497	£42,051
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