Flat BS16 2 beds 1 bath

Wood Mead, Bristol, Gloucestershire BS16

South West, England · BS16

Initial Investment

First Year

£79,500First Year

Profit From Rental Income

After 5 Years

£12,097

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£50,160

↗ 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	£16,380	£16,626	£17,041	£17,467	£17,991	£85,506
Total Expenses	£13,954	£14,024	£14,109	£14,195	£14,290	£70,571
Profit Before Tax	£2,427	£2,602	£2,933	£3,272	£3,701	£14,934
Profit After Tax	£1,965	£2,107	£2,376	£2,651	£2,998	£12,097
Change In Property Value	£5,200	£5,304	£10,820	£14,066	£14,770	£50,160
Net Return	£7,165	£7,411	£13,196	£16,717	£17,768	£62,257
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	9%	9%	17%	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