Flat BS7 2 beds 1 bath

Melton Crescent, Horfield BS7

South West, England · BS7

Initial Investment

First Year

£70,000First Year

Profit From Rental Income

After 5 Years

£20,651

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£48,407

↗ 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	£15,636	£15,871	£16,109	£16,511	£16,924	£81,051
Total Expenses	£10,964	£11,037	£11,102	£11,184	£11,268	£55,556
Profit Before Tax	£4,672	£4,833	£5,006	£5,327	£5,656	£25,495
Profit After Tax	£3,784	£3,915	£4,055	£4,315	£4,581	£20,651
Change In Property Value	£4,600	£9,384	£12,199	£12,809	£9,415	£48,407
Net Return	£8,384	£13,299	£16,254	£17,124	£13,996	£69,058
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
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