Flat BS7 2 beds 1 bath

Gloucester Road North, Bristol, Gloucestershire BS7

South West, England · BS7

Initial Investment

First Year

£61,000First Year

Profit From Rental Income

After 5 Years

£16,851

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£42,093

↗ 21%After 5 Years

Return On Investment

97%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,596	£13,800	£14,007	£14,357	£14,716	£70,476
Total Expenses	£9,795	£9,865	£9,927	£10,004	£10,082	£49,672
Profit Before Tax	£3,801	£3,935	£4,080	£4,354	£4,634	£20,804
Profit After Tax	£3,079	£3,187	£3,305	£3,526	£3,754	£16,851
Change In Property Value	£4,000	£8,160	£10,608	£11,138	£8,187	£42,093
Net Return	£7,079	£11,347	£13,913	£14,665	£11,940	£58,944
Return From Rental Income (%)	5%	5%	5%	6%	6%	28%
Total Net Return (%)	12%	19%	23%	24%	20%	97%

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