Flat BS16 1 bed 1 bath

Harebell Road, Emersons Green, Bristol BS16

South West, England · BS16

Initial Investment

First Year

£71,500First Year

Profit From Rental Income

After 5 Years

£10,132

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£45,337

↗ 19%After 5 Years

Return On Investment

78%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,808	£15,030	£15,406	£15,791	£16,265	£77,300
Total Expenses	£12,804	£12,873	£12,953	£13,036	£13,126	£64,791
Profit Before Tax	£2,004	£2,157	£2,453	£2,755	£3,139	£12,508
Profit After Tax	£1,623	£1,748	£1,987	£2,232	£2,543	£10,132
Change In Property Value	£4,700	£4,794	£9,780	£12,714	£13,349	£45,337
Net Return	£6,323	£6,542	£11,766	£14,946	£15,892	£55,469
Return From Rental Income (%)	2%	2%	3%	3%	4%	14%
Total Net Return (%)	9%	9%	16%	21%	22%	78%

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