Flat BS7 3 beds 2 baths

Gloucester Road, Horfield, Bristol BS7

South West, England · BS7

Initial Investment

First Year

£92,800First Year

Profit From Rental Income

After 5 Years

£29,293

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£62,719

↗ 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	£20,268	£20,572	£20,881	£21,403	£21,938	£105,061
Total Expenses	£13,615	£13,695	£13,767	£13,861	£13,957	£68,896
Profit Before Tax	£6,653	£6,877	£7,113	£7,541	£7,980	£36,165
Profit After Tax	£5,389	£5,570	£5,762	£6,109	£6,464	£29,293
Change In Property Value	£5,960	£12,158	£15,806	£16,596	£12,198	£62,719
Net Return	£11,349	£17,729	£21,568	£22,705	£18,662	£92,012
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