Flat BS16 1 bed 1 bath

Long Down Avenue, Bristol BS16

South West, England · BS16

Initial Investment

First Year

£63,700First Year

Profit From Rental Income

After 5 Years

£8,053

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£40,321

↗ 19%After 5 Years

Return On Investment

76%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,164	£13,361	£13,695	£14,038	£14,459	£68,718
Total Expenses	£11,608	£11,674	£11,751	£11,829	£11,913	£58,775
Profit Before Tax	£1,556	£1,687	£1,945	£2,209	£2,546	£9,942
Profit After Tax	£1,260	£1,367	£1,575	£1,789	£2,062	£8,053
Change In Property Value	£4,180	£4,264	£8,698	£11,307	£11,872	£40,321
Net Return	£5,440	£5,630	£10,273	£13,097	£13,934	£48,374
Return From Rental Income (%)	2%	2%	2%	3%	3%	13%
Total Net Return (%)	9%	9%	16%	21%	22%	76%

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