Flat BS4 2 beds 1 bath

The Beeches, Salisbury Road, St. Annes Park BS4

South West, England · BS4

Initial Investment

First Year

£67,000First Year

Profit From Rental Income

After 5 Years

£17,737

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£46,302

↗ 21%After 5 Years

Return On Investment

96%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,520	£14,738	£14,959	£15,333	£15,716	£75,266
Total Expenses	£10,531	£10,602	£10,665	£10,745	£10,826	£53,368
Profit Before Tax	£3,990	£4,136	£4,293	£4,588	£4,891	£21,897
Profit After Tax	£3,231	£3,350	£3,478	£3,716	£3,961	£17,737
Change In Property Value	£4,400	£8,976	£11,669	£12,252	£9,005	£46,302
Net Return	£7,631	£12,326	£15,147	£15,969	£12,967	£64,039
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
Total Net Return (%)	11%	18%	23%	24%	19%	96%

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