Flat BS2 3 beds 2 baths

Barleyfields, Bristol BS2

South West, England · BS2

Initial Investment

First Year

£107,500First Year

Profit From Rental Income

After 5 Years

£30,067

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£65,594

↗ 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	£24,480	£24,847	£25,468	£26,105	£26,888	£127,789
Total Expenses	£17,938	£18,020	£18,125	£18,233	£18,354	£90,670
Profit Before Tax	£6,543	£6,827	£7,343	£7,872	£8,534	£37,119
Profit After Tax	£5,299	£5,530	£5,948	£6,377	£6,913	£30,067
Change In Property Value	£6,800	£6,936	£14,149	£18,394	£19,314	£65,594
Net Return	£12,099	£12,466	£20,097	£24,771	£26,227	£95,660
Return From Rental Income (%)	5%	5%	6%	6%	6%	28%
Total Net Return (%)	11%	12%	19%	23%	24%	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