Flat BS14 1 bed 1 bath

Boulevard View, Whitchurch Lane, Bristol BS14

South West, England · BS14

Initial Investment

First Year

£55,000First Year

Profit From Rental Income

After 5 Years

£3,032

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£34,726

↗ 19%After 5 Years

Return On Investment

69%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,620	£10,779	£11,049	£11,325	£11,665	£55,438
Total Expenses	£10,204	£10,265	£10,335	£10,407	£10,483	£51,695
Profit Before Tax	£417	£514	£713	£918	£1,181	£3,743
Profit After Tax	£337	£416	£578	£744	£957	£3,032
Change In Property Value	£3,600	£3,672	£7,491	£9,738	£10,225	£34,726
Net Return	£3,937	£4,088	£8,069	£10,482	£11,182	£37,758
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	7%	7%	15%	19%	20%	69%

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