Flat BS14 2 beds 1 bath

Beechmount Grove, Bristol BS14

South West, England · BS14

Initial Investment

First Year

£60,998First Year

Profit From Rental Income

After 5 Years

£4,294

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£38,584

↗ 19%After 5 Years

Return On Investment

70%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,796	£11,973	£12,272	£12,579	£12,956	£61,577
Total Expenses	£11,114	£11,178	£11,251	£11,326	£11,406	£56,275
Profit Before Tax	£682	£795	£1,021	£1,254	£1,551	£5,302
Profit After Tax	£552	£644	£827	£1,015	£1,256	£4,294
Change In Property Value	£4,000	£4,080	£8,323	£10,820	£11,361	£38,584
Net Return	£4,552	£4,724	£9,150	£11,835	£12,617	£42,878
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	7%	8%	15%	19%	21%	70%

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