Flat BS5 1 bed 1 bath

Bethel Road, St. George, Bristol BS5

South West, England · BS5

Initial Investment

First Year

£25,000First Year

Profit From Rental Income

After 5 Years

£2,288

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£16,837

↗ 21%After 5 Years

Return On Investment

77%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,604	£5,688	£5,773	£5,918	£6,066	£29,049
Total Expenses	£5,134	£5,193	£5,242	£5,299	£5,356	£26,224
Profit Before Tax	£470	£495	£531	£619	£710	£2,825
Profit After Tax	£380	£401	£430	£501	£575	£2,288
Change In Property Value	£1,600	£3,264	£4,243	£4,455	£3,275	£16,837
Net Return	£1,980	£3,665	£4,673	£4,957	£3,849	£19,125
Return From Rental Income (%)	2%	2%	2%	2%	2%	9%
Total Net Return (%)	8%	15%	19%	20%	15%	77%

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