Flat BS4 2 beds 2 baths

Hazel Road, Bristol BS4

South West, England · BS4

Initial Investment

First Year

£76,000First Year

Profit From Rental Income

After 5 Years

£21,310

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£52,616

↗ 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	£16,500	£16,747	£16,999	£17,424	£17,859	£85,529
Total Expenses	£11,694	£11,769	£11,835	£11,919	£12,005	£59,221
Profit Before Tax	£4,806	£4,979	£5,164	£5,505	£5,854	£26,308
Profit After Tax	£3,893	£4,033	£4,183	£4,459	£4,742	£21,310
Change In Property Value	£5,000	£10,200	£13,260	£13,923	£10,233	£52,616
Net Return	£8,893	£14,233	£17,443	£18,382	£14,975	£73,926
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