Flat BS4 2 beds 2 baths

Rochester Road, Bristol BS4

South West, England · BS4

Initial Investment

First Year

£79,500First Year

Profit From Rental Income

After 5 Years

£22,501

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£54,721

↗ 21%After 5 Years

Return On Investment

97%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,160	£17,417	£17,679	£18,121	£18,574	£88,950
Total Expenses	£12,082	£12,157	£12,224	£12,310	£12,398	£61,172
Profit Before Tax	£5,079	£5,260	£5,454	£5,810	£6,175	£27,778
Profit After Tax	£4,114	£4,261	£4,418	£4,706	£5,002	£22,501
Change In Property Value	£5,200	£10,608	£13,790	£14,480	£10,643	£54,721
Net Return	£9,314	£14,869	£18,208	£19,186	£15,645	£77,222
Return From Rental Income (%)	5%	5%	6%	6%	6%	28%
Total Net Return (%)	12%	19%	23%	24%	20%	97%

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