Flat BS16 2 beds 1 bath

Beaufort Road, Downend, Bristol BS16

South West, England · BS16

Initial Investment

First Year

£76,000First Year

Profit From Rental Income

After 5 Years

£11,329

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£48,231

↗ 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	£15,756	£15,992	£16,392	£16,802	£17,306	£82,248
Total Expenses	£13,494	£13,564	£13,647	£13,732	£13,825	£68,262
Profit Before Tax	£2,262	£2,428	£2,745	£3,070	£3,481	£13,987
Profit After Tax	£1,832	£1,967	£2,224	£2,487	£2,820	£11,329
Change In Property Value	£5,000	£5,100	£10,404	£13,525	£14,201	£48,231
Net Return	£6,832	£7,067	£12,628	£16,012	£17,021	£59,560
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