Flat BS4 1 bed 1 bath

The Pump House, Pump House Lane, St. Annes Park, Bristol BS4

South West, England · BS4

Initial Investment

First Year

£65,500First Year

Profit From Rental Income

After 5 Years

£17,164

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£45,250

↗ 21%After 5 Years

Return On Investment

95%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,196	£14,409	£14,625	£14,991	£15,365	£73,586
Total Expenses	£10,337	£10,409	£10,471	£10,550	£10,630	£52,396
Profit Before Tax	£3,859	£4,000	£4,154	£4,441	£4,736	£21,190
Profit After Tax	£3,126	£3,240	£3,365	£3,597	£3,836	£17,164
Change In Property Value	£4,300	£8,772	£11,404	£11,974	£8,801	£45,250
Net Return	£7,426	£12,012	£14,768	£15,571	£12,637	£62,414
Return From Rental Income (%)	5%	5%	5%	5%	6%	26%
Total Net Return (%)	11%	18%	23%	24%	19%	95%

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