Flat BS14 2 beds 1 bath

Boulevard View, Bristol BS14

South West, England · BS14

Initial Investment

First Year

£64,000First Year

Profit From Rental Income

After 5 Years

£4,970

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£40,514

↗ 19%After 5 Years

Return On Investment

71%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,396	£12,582	£12,896	£13,219	£13,615	£64,709
Total Expenses	£11,571	£11,636	£11,710	£11,786	£11,869	£58,573
Profit Before Tax	£825	£946	£1,186	£1,432	£1,747	£6,136
Profit After Tax	£668	£766	£961	£1,160	£1,415	£4,970
Change In Property Value	£4,200	£4,284	£8,739	£11,361	£11,929	£40,514
Net Return	£4,868	£5,050	£9,700	£12,521	£13,344	£45,484
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	8%	8%	15%	20%	21%	71%

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