Flat BS8 1 bed 1 bath

Hotwell Road, Bristol BS8

South West, England · BS8

Initial Investment

First Year

£68,500First Year

Profit From Rental Income

After 5 Years

£8,968

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£47,355

↗ 21%After 5 Years

Return On Investment

82%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,372	£12,558	£12,746	£13,065	£13,391	£64,131
Total Expenses	£10,477	£10,545	£10,605	£10,679	£10,754	£53,059
Profit Before Tax	£1,895	£2,012	£2,141	£2,386	£2,637	£11,072
Profit After Tax	£1,535	£1,630	£1,734	£1,933	£2,136	£8,968
Change In Property Value	£4,500	£9,180	£11,934	£12,531	£9,210	£47,355
Net Return	£6,035	£10,810	£13,668	£14,463	£11,346	£56,323
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	9%	16%	20%	21%	17%	82%

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