Flat BS7 2 beds 1 bath

Filton Avenue, Horfield, Bristol BS7

South West, England · BS7

Initial Investment

First Year

£71,500First Year

Profit From Rental Income

After 5 Years

£21,314

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£49,459

↗ 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	£15,984	£16,224	£16,467	£16,879	£17,301	£82,854
Total Expenses	£11,160	£11,234	£11,299	£11,382	£11,467	£56,540
Profit Before Tax	£4,824	£4,990	£5,168	£5,497	£5,834	£26,314
Profit After Tax	£3,908	£4,042	£4,186	£4,453	£4,726	£21,314
Change In Property Value	£4,700	£9,588	£12,464	£13,088	£9,619	£49,459
Net Return	£8,608	£13,630	£16,651	£17,540	£14,345	£70,774
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