Flat BS2 2 beds 1 bath

Waterloo Road, Bristol BS2

South West, England · BS2

Initial Investment

First Year

£76,000First Year

Profit From Rental Income

After 5 Years

£19,869

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£48,231

↗ 19%After 5 Years

Return On Investment

90%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,000	£18,270	£18,727	£19,195	£19,771	£93,962
Total Expenses	£13,719	£13,792	£13,880	£13,971	£14,071	£69,433
Profit Before Tax	£4,281	£4,478	£4,846	£5,224	£5,699	£24,529
Profit After Tax	£3,468	£3,627	£3,926	£4,231	£4,617	£19,869
Change In Property Value	£5,000	£5,100	£10,404	£13,525	£14,201	£48,231
Net Return	£8,468	£8,727	£14,330	£17,757	£18,818	£68,099
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
Total Net Return (%)	11%	11%	19%	23%	25%	90%

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