Flat BS34 2 beds 1 bath

Conygre Grove, Filton BS34

South West, England · BS34

Initial Investment

First Year

£105,750First Year

Profit From Rental Income

After 5 Years

£26,377

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£70,506

↗ 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	£20,772	£21,084	£21,400	£21,935	£22,483	£107,673
Total Expenses	£14,856	£14,937	£15,010	£15,105	£15,202	£75,110
Profit Before Tax	£5,916	£6,147	£6,390	£6,830	£7,281	£32,564
Profit After Tax	£4,792	£4,979	£5,176	£5,532	£5,897	£26,377
Change In Property Value	£6,700	£13,668	£17,768	£18,657	£13,713	£70,506
Net Return	£11,492	£18,647	£22,944	£24,189	£19,610	£96,883
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