Flat BS3 1 bed 1 bath

Westbourne Grove, Bristol BS3

South West, England · BS3

Initial Investment

First Year

£84,750First Year

Profit From Rental Income

After 5 Years

£19,550

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£53,054

↗ 19%After 5 Years

Return On Investment

86%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,972	£19,257	£19,738	£20,231	£20,838	£99,036
Total Expenses	£14,808	£14,882	£14,973	£15,067	£15,170	£74,900
Profit Before Tax	£4,164	£4,374	£4,765	£5,165	£5,668	£24,136
Profit After Tax	£3,373	£3,543	£3,859	£4,184	£4,591	£19,550
Change In Property Value	£5,500	£5,610	£11,444	£14,878	£15,622	£53,054
Net Return	£8,873	£9,153	£15,304	£19,061	£20,213	£72,604
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	10%	11%	18%	22%	24%	86%

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