Flat BS8 1 bed 1 bath

Elmdale Road, Tyndalls Park, Bristol BS8

South West, England · BS8

Initial Investment

First Year

£73,000First Year

Profit From Rental Income

After 5 Years

£10,143

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£50,512

↗ 21%After 5 Years

Return On Investment

83%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,200	£13,398	£13,599	£13,939	£14,287	£68,423
Total Expenses	£11,042	£11,112	£11,173	£11,249	£11,326	£55,902
Profit Before Tax	£2,158	£2,286	£2,426	£2,690	£2,961	£12,522
Profit After Tax	£1,748	£1,852	£1,965	£2,179	£2,399	£10,143
Change In Property Value	£4,800	£9,792	£12,730	£13,366	£9,824	£50,512
Net Return	£6,548	£11,644	£14,695	£15,545	£12,223	£60,654
Return From Rental Income (%)	2%	3%	3%	3%	3%	14%
Total Net Return (%)	9%	16%	20%	21%	17%	83%

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