Flat BS34 2 beds 2 baths

Runway Avenue, Patchway BS34

South West, England · BS34

Initial Investment

First Year

£107,500First Year

Profit From Rental Income

After 5 Years

£26,904

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£71,558

↗ 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	£21,084	£21,400	£21,721	£22,264	£22,821	£109,291
Total Expenses	£15,048	£15,130	£15,203	£15,299	£15,397	£76,076
Profit Before Tax	£6,036	£6,271	£6,519	£6,966	£7,424	£33,215
Profit After Tax	£4,889	£5,079	£5,280	£5,642	£6,013	£26,904
Change In Property Value	£6,800	£13,872	£18,034	£18,935	£13,917	£71,558
Net Return	£11,689	£18,951	£23,314	£24,577	£19,931	£98,462
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