Flat BS34 2 beds 2 baths

Flatts Close, Stoke Gifford, Bristol BS34

South West, England · BS34

Initial Investment

First Year

£86,500First Year

Profit From Rental Income

After 5 Years

£20,665

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£58,930

↗ 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	£17,364	£17,624	£17,889	£18,336	£18,794	£90,008
Total Expenses	£12,745	£12,821	£12,889	£12,975	£13,064	£64,495
Profit Before Tax	£4,619	£4,803	£5,000	£5,361	£5,731	£25,513
Profit After Tax	£3,741	£3,890	£4,050	£4,342	£4,642	£20,665
Change In Property Value	£5,600	£11,424	£14,851	£15,594	£11,461	£58,930
Net Return	£9,341	£15,314	£18,901	£19,936	£16,103	£79,596
Return From Rental Income (%)	4%	4%	5%	5%	5%	24%
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