Flat BS5 2 beds 1 bath

Albert Grove South, Bristol BS5

South West, England · BS5

Initial Investment

First Year

£70,000First Year

Profit From Rental Income

After 5 Years

£22,419

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£48,407

↗ 21%After 5 Years

Return On Investment

101%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,104	£16,346	£16,591	£17,006	£17,431	£83,476
Total Expenses	£11,011	£11,085	£11,150	£11,234	£11,319	£55,798
Profit Before Tax	£5,093	£5,261	£5,440	£5,772	£6,112	£27,678
Profit After Tax	£4,126	£4,261	£4,407	£4,675	£4,951	£22,419
Change In Property Value	£4,600	£9,384	£12,199	£12,809	£9,415	£48,407
Net Return	£8,726	£13,645	£16,606	£17,484	£14,365	£70,826
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	12%	19%	24%	25%	21%	101%

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