Flat BS16 1 bed 1 bath

Hallen Close, Emersons Green, Bristol BS16

South West, England · BS16

Initial Investment

First Year

£64,000First Year

Profit From Rental Income

After 5 Years

£8,167

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£40,514

↗ 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	£13,236	£13,435	£13,770	£14,115	£14,538	£69,094
Total Expenses	£11,655	£11,721	£11,798	£11,876	£11,961	£59,011
Profit Before Tax	£1,581	£1,713	£1,973	£2,239	£2,577	£10,082
Profit After Tax	£1,280	£1,388	£1,598	£1,813	£2,087	£8,167
Change In Property Value	£4,200	£4,284	£8,739	£11,361	£11,929	£40,514
Net Return	£5,480	£5,672	£10,337	£13,174	£14,017	£48,680
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