Flat BS34 2 beds 2 baths

Barnwell Crescent, Patchway, Bristol, South Gloucestershire BS34

South West, England · BS34

Initial Investment

First Year

£102,250First Year

Profit From Rental Income

After 5 Years

£25,322

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£68,401

↗ 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	£20,148	£20,450	£20,757	£21,276	£21,808	£104,439
Total Expenses	£14,472	£14,552	£14,624	£14,717	£14,813	£73,178
Profit Before Tax	£5,676	£5,898	£6,133	£6,559	£6,995	£31,261
Profit After Tax	£4,598	£4,778	£4,968	£5,312	£5,666	£25,322
Change In Property Value	£6,500	£13,260	£17,238	£18,100	£13,303	£68,401
Net Return	£11,098	£18,038	£22,206	£23,412	£18,969	£93,723
Return From Rental Income (%)	4%	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