Flat BS7 3 beds 2 baths

Downend Park, Bristol BS7

South West, England · BS7

Initial Investment

First Year

£91,750First Year

Profit From Rental Income

After 5 Years

£28,914

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£62,087

↗ 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	£20,064	£20,365	£20,670	£21,187	£21,717	£104,003
Total Expenses	£13,498	£13,578	£13,650	£13,743	£13,839	£68,308
Profit Before Tax	£6,566	£6,787	£7,021	£7,444	£7,878	£35,696
Profit After Tax	£5,318	£5,497	£5,687	£6,030	£6,381	£28,914
Change In Property Value	£5,900	£12,036	£15,647	£16,429	£12,075	£62,087
Net Return	£11,218	£17,533	£21,334	£22,459	£18,457	£91,001
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	12%	19%	23%	24%	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