Flat BS14 0 beds 0 baths

Whitchurch Lane, Bristol, Somerset BS14

South West, England · BS14

Initial Investment

First Year

£40,000First Year

Profit From Rental Income

After 5 Years

£-254

↘ -1%After 5 Years

Change In Property Value

After 5 Years

£25,080

↗ 19%After 5 Years

Return On Investment

62%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,668	£7,783	£7,978	£8,177	£8,422	£40,028
Total Expenses	£7,925	£7,982	£8,044	£8,108	£8,175	£40,235
Profit Before Tax	£-257	£-199	£-67	£69	£247	£-207
Profit After Tax	£-257	£-199	£-67	£69	£200	£-254
Change In Property Value	£2,600	£2,652	£5,410	£7,033	£7,385	£25,080
Net Return	£2,343	£2,453	£5,343	£7,102	£7,585	£24,826
Return From Rental Income (%)	-1%	0%	0%	0%	0%	-1%
Total Net Return (%)	6%	6%	13%	18%	19%	62%

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