Flat BS8 2 beds 2 baths

Pooles Wharf, Bristol BS8

South West, England · BS8

Initial Investment

First Year

£126,750First Year

Profit From Rental Income

After 5 Years

£22,140

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£83,134

↗ 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	£21,720	£22,046	£22,376	£22,936	£23,509	£112,587
Total Expenses	£16,881	£16,964	£17,038	£17,136	£17,236	£85,254
Profit Before Tax	£4,839	£5,082	£5,339	£5,800	£6,274	£27,334
Profit After Tax	£3,919	£4,116	£4,324	£4,698	£5,082	£22,140
Change In Property Value	£7,900	£16,116	£20,951	£21,998	£16,169	£83,134
Net Return	£11,819	£20,232	£25,275	£26,697	£21,251	£105,274
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
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