Flat BS16 2 beds 1 bath

47 To 51 Broad Street, Staple Hill, Bristol BS16

South West, England · BS16

Initial Investment

First Year

£66,850First Year

Profit From Rental Income

After 5 Years

£8,878

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£42,347

↗ 19%After 5 Years

Return On Investment

77%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,824	£14,031	£14,382	£14,742	£15,184	£72,163
Total Expenses	£12,091	£12,158	£12,236	£12,316	£12,403	£61,203
Profit Before Tax	£1,733	£1,874	£2,146	£2,426	£2,781	£10,960
Profit After Tax	£1,404	£1,518	£1,739	£1,965	£2,253	£8,878
Change In Property Value	£4,390	£4,478	£9,135	£11,875	£12,469	£42,347
Net Return	£5,794	£5,995	£10,873	£13,840	£14,722	£51,224
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	9%	9%	16%	21%	22%	77%

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