Flat BS14 2 beds 1 bath

Sturminster Road, Stockwood, Bristol BS14

South West, England · BS14

Initial Investment

First Year

£53,500First Year

Profit From Rental Income

After 5 Years

£2,694

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£33,761

↗ 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	£10,320	£10,475	£10,737	£11,005	£11,335	£53,872
Total Expenses	£9,975	£10,037	£10,106	£10,176	£10,252	£50,546
Profit Before Tax	£345	£438	£631	£829	£1,083	£3,326
Profit After Tax	£279	£355	£511	£671	£877	£2,694
Change In Property Value	£3,500	£3,570	£7,283	£9,468	£9,941	£33,761
Net Return	£3,779	£3,925	£7,794	£10,139	£10,818	£36,455
Return From Rental Income (%)	1%	1%	1%	1%	2%	5%
Total Net Return (%)	7%	7%	15%	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