Flat BS4 4 beds 2 baths

Ponsford Road, Knowle, Bristol BS4

South West, England · BS4

Initial Investment

First Year

£88,250First Year

Profit From Rental Income

After 5 Years

£25,501

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£59,983

↗ 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	£18,816	£19,098	£19,385	£19,869	£20,366	£97,534
Total Expenses	£13,051	£13,130	£13,199	£13,290	£13,382	£66,052
Profit Before Tax	£5,765	£5,969	£6,185	£6,580	£6,984	£31,482
Profit After Tax	£4,669	£4,835	£5,010	£5,330	£5,657	£25,501
Change In Property Value	£5,700	£11,628	£15,116	£15,872	£11,666	£59,983
Net Return	£10,369	£16,463	£20,127	£21,202	£17,323	£85,483
Return From Rental Income (%)	5%	5%	6%	6%	6%	29%
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