Flat BS14 2 beds 1 bath

Boulevard View, Bristol BS14

South West, England · BS14

Initial Investment

First Year

£52,000First Year

Profit From Rental Income

After 5 Years

£2,401

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£32,797

↗ 19%After 5 Years

Return On Investment

68%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,032	£10,182	£10,437	£10,698	£11,019	£52,368
Total Expenses	£9,748	£9,809	£9,877	£9,947	£10,022	£49,404
Profit Before Tax	£284	£373	£560	£751	£997	£2,965
Profit After Tax	£230	£303	£453	£608	£807	£2,401
Change In Property Value	£3,400	£3,468	£7,075	£9,197	£9,657	£32,797
Net Return	£3,630	£3,771	£7,528	£9,805	£10,464	£35,198
Return From Rental Income (%)	0%	1%	1%	1%	2%	5%
Total Net Return (%)	7%	7%	14%	19%	20%	68%

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