Flat BS10 1 bed 1 bath

Charlton Road, Brentry, Bristol BS10

South West, England · BS10

Initial Investment

First Year

£67,000First Year

Profit From Rental Income

After 5 Years

£9,756

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£42,443

↗ 19%After 5 Years

Return On Investment

78%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,076	£14,287	£14,644	£15,010	£15,461	£73,479
Total Expenses	£12,136	£12,203	£12,282	£12,362	£12,450	£61,434
Profit Before Tax	£1,940	£2,084	£2,362	£2,648	£3,011	£12,045
Profit After Tax	£1,571	£1,688	£1,914	£2,145	£2,439	£9,756
Change In Property Value	£4,400	£4,488	£9,156	£11,902	£12,497	£42,443
Net Return	£5,971	£6,176	£11,069	£14,047	£14,936	£52,199
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	9%	9%	17%	21%	22%	78%

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