Flat BS6 2 beds 0 baths

North Road, St. Andrews, Bristol BS6

South West, England · BS6

Initial Investment

First Year

£65,500First Year

Profit From Rental Income

After 5 Years

£19,567

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£45,250

↗ 21%After 5 Years

Return On Investment

99%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,832	£15,054	£15,280	£15,662	£16,054	£76,883
Total Expenses	£10,401	£10,473	£10,537	£10,617	£10,698	£52,726
Profit Before Tax	£4,431	£4,581	£4,744	£5,046	£5,355	£24,157
Profit After Tax	£3,589	£3,711	£3,842	£4,087	£4,338	£19,567
Change In Property Value	£4,300	£8,772	£11,404	£11,974	£8,801	£45,250
Net Return	£7,889	£12,483	£15,246	£16,061	£13,139	£64,817
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
Total Net Return (%)	12%	19%	23%	25%	20%	99%

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