Flat BS2 1 bed 1 bath

Newfoundland Road, Bristol BS2

South West, England · BS2

Initial Investment

First Year

£74,500First Year

Profit From Rental Income

After 5 Years

£19,302

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£47,266

↗ 19%After 5 Years

Return On Investment

89%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,640	£17,905	£18,352	£18,811	£19,375	£92,083
Total Expenses	£13,484	£13,557	£13,645	£13,734	£13,833	£68,253
Profit Before Tax	£4,156	£4,348	£4,708	£5,077	£5,542	£23,830
Profit After Tax	£3,366	£3,522	£3,813	£4,112	£4,489	£19,302
Change In Property Value	£4,900	£4,998	£10,196	£13,255	£13,917	£47,266
Net Return	£8,266	£8,520	£14,009	£17,367	£18,406	£66,568
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
Total Net Return (%)	11%	11%	19%	23%	25%	89%

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