Flat BS34 2 beds 2 baths

Barnwell Crescent, Brabazon, Bristol, South Gloucestershire BS34

South West, England · BS34

Initial Investment

First Year

£109,250First Year

Profit From Rental Income

After 5 Years

£27,431

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£72,611

↗ 21%After 5 Years

Return On Investment

92%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£21,396	£21,717	£22,043	£22,594	£23,159	£110,908
Total Expenses	£15,240	£15,322	£15,396	£15,493	£15,592	£77,042
Profit Before Tax	£6,156	£6,395	£6,647	£7,101	£7,567	£33,866
Profit After Tax	£4,986	£5,180	£5,384	£5,752	£6,129	£27,431
Change In Property Value	£6,900	£14,076	£18,299	£19,214	£14,122	£72,611
Net Return	£11,886	£19,256	£23,683	£24,966	£20,251	£100,042
Return From Rental Income (%)	5%	5%	5%	5%	6%	25%
Total Net Return (%)	11%	18%	22%	23%	19%	92%

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