Flat BS4 1 bed 1 bath

Repton Road, Brislington, Bristol BS4

South West, England · BS4

Initial Investment

First Year

£64,000First Year

Profit From Rental Income

After 5 Years

£16,546

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£44,198

↗ 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	£13,860	£14,068	£14,279	£14,636	£15,002	£71,845
Total Expenses	£10,143	£10,214	£10,276	£10,353	£10,432	£51,418
Profit Before Tax	£3,717	£3,854	£4,003	£4,283	£4,569	£20,427
Profit After Tax	£3,011	£3,122	£3,243	£3,469	£3,701	£16,546
Change In Property Value	£4,200	£8,568	£11,138	£11,695	£8,596	£44,198
Net Return	£7,211	£11,690	£14,381	£15,164	£12,297	£60,744
Return From Rental Income (%)	5%	5%	5%	5%	6%	26%
Total Net Return (%)	11%	18%	22%	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