Flat BS16 1 bed 1 bath

Froomshaw Road, Frenchay, Bristol BS16

South West, England · BS16

Initial Investment

First Year

£52,000First Year

Profit From Rental Income

After 5 Years

£5,004

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£32,797

↗ 19%After 5 Years

Return On Investment

73%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,716	£10,877	£11,149	£11,427	£11,770	£55,939
Total Expenses	£9,816	£9,878	£9,949	£10,020	£10,097	£49,761
Profit Before Tax	£900	£998	£1,200	£1,407	£1,673	£6,178
Profit After Tax	£729	£809	£972	£1,140	£1,355	£5,004
Change In Property Value	£3,400	£3,468	£7,075	£9,197	£9,657	£32,797
Net Return	£4,129	£4,277	£8,047	£10,337	£11,012	£37,801
Return From Rental Income (%)	1%	2%	2%	2%	3%	10%
Total Net Return (%)	8%	8%	15%	20%	21%	73%

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