Flat BS5 1 bed 1 bath

Fishponds Road, Eastville, Bristol BS5

South West, England · BS5

Initial Investment

First Year

£46,000First Year

Profit From Rental Income

After 5 Years

£11,668

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£31,570

↗ 21%After 5 Years

Return On Investment

94%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,500	£10,657	£10,817	£11,088	£11,365	£54,428
Total Expenses	£7,876	£7,942	£7,999	£8,068	£8,138	£40,023
Profit Before Tax	£2,624	£2,715	£2,818	£3,020	£3,227	£14,404
Profit After Tax	£2,125	£2,200	£2,283	£2,446	£2,614	£11,668
Change In Property Value	£3,000	£6,120	£7,956	£8,354	£6,140	£31,570
Net Return	£5,125	£8,320	£10,239	£10,800	£8,754	£43,237
Return From Rental Income (%)	5%	5%	5%	5%	6%	25%
Total Net Return (%)	11%	18%	22%	23%	19%	94%

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