Flat BS4 1 bed 1 bath

Hungerford Close, Bristol BS4

South West, England · BS4

Initial Investment

First Year

£55,000First Year

Profit From Rental Income

After 5 Years

£12,973

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£37,884

↗ 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	£11,880	£12,058	£12,239	£12,545	£12,859	£61,581
Total Expenses	£8,980	£9,047	£9,106	£9,179	£9,253	£45,565
Profit Before Tax	£2,901	£3,011	£3,133	£3,366	£3,606	£16,016
Profit After Tax	£2,349	£2,439	£2,537	£2,727	£2,921	£12,973
Change In Property Value	£3,600	£7,344	£9,547	£10,025	£7,368	£37,884
Net Return	£5,949	£9,783	£12,085	£12,751	£10,289	£50,857
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