Flat BS5 2 beds 1 bath

Bethel Road, St. George, Bristol BS5

South West, England · BS5

Initial Investment

First Year

£37,000First Year

Profit From Rental Income

After 5 Years

£7,641

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£25,256

↗ 21%After 5 Years

Return On Investment

89%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,400	£8,526	£8,654	£8,870	£9,092	£43,542
Total Expenses	£6,701	£6,764	£6,817	£6,881	£6,946	£34,109
Profit Before Tax	£1,699	£1,762	£1,837	£1,989	£2,146	£9,434
Profit After Tax	£1,376	£1,428	£1,488	£1,611	£1,739	£7,641
Change In Property Value	£2,400	£4,896	£6,365	£6,683	£4,912	£25,256
Net Return	£3,776	£6,324	£7,852	£8,294	£6,651	£32,897
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	10%	17%	21%	22%	18%	89%

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