Flat BS16 1 bed 1 bath

Baugh Gardens, Bromley Heath, Bristol BS16

South West, England · BS16

Initial Investment

First Year

£53,500First Year

Profit From Rental Income

After 5 Years

£5,388

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£33,761

↗ 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	£11,028	£11,193	£11,473	£11,760	£12,113	£57,568
Total Expenses	£10,046	£10,108	£10,179	£10,252	£10,330	£50,916
Profit Before Tax	£982	£1,085	£1,294	£1,508	£1,783	£6,652
Profit After Tax	£795	£879	£1,048	£1,222	£1,444	£5,388
Change In Property Value	£3,500	£3,570	£7,283	£9,468	£9,941	£33,761
Net Return	£4,295	£4,449	£8,331	£10,689	£11,385	£39,150
Return From Rental Income (%)	1%	2%	2%	2%	3%	10%
Total Net Return (%)	8%	8%	16%	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