Flat BS9 1 bed 1 bath

Saville Road, Bristol, Somerset BS9

South West, England · BS9

Initial Investment

First Year

£19,000First Year

Profit From Rental Income

After 5 Years

£-3,307

↘ -17%After 5 Years

Change In Property Value

After 5 Years

£12,628

↗ 21%After 5 Years

Return On Investment

49%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£3,600	£3,654	£3,709	£3,802	£3,897	£18,661
Total Expenses	£4,291	£4,346	£4,392	£4,443	£4,496	£21,968
Profit Before Tax	£-691	£-692	£-684	£-642	£-599	£-3,307
Profit After Tax	£-691	£-692	£-684	£-642	£-599	£-3,307
Change In Property Value	£1,200	£2,448	£3,182	£3,342	£2,456	£12,628
Net Return	£510	£1,756	£2,499	£2,700	£1,857	£9,321
Return From Rental Income (%)	-4%	-4%	-4%	-3%	-3%	-17%
Total Net Return (%)	3%	9%	13%	14%	10%	49%

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