Flat BS5 1 bed 1 bath

Old Market, Vestry Lane BS5

South West, England · BS5

Initial Investment

First Year

£76,000First Year

Profit From Rental Income

After 5 Years

£25,073

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£52,616

↗ 21%After 5 Years

Return On Investment

102%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,496	£17,758	£18,025	£18,475	£18,937	£90,692
Total Expenses	£11,793	£11,870	£11,937	£12,024	£12,113	£59,737
Profit Before Tax	£5,703	£5,889	£6,088	£6,451	£6,824	£30,955
Profit After Tax	£4,619	£4,770	£4,931	£5,226	£5,528	£25,073
Change In Property Value	£5,000	£10,200	£13,260	£13,923	£10,233	£52,616
Net Return	£9,619	£14,970	£18,191	£19,149	£15,761	£77,690
Return From Rental Income (%)	6%	6%	6%	7%	7%	33%
Total Net Return (%)	13%	20%	24%	25%	21%	102%

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