Flat BS32 2 beds 1 bath

Hornbeam Close, Bradley Stoke BS32

South West, England · BS32

Initial Investment

First Year

£62,485First Year

Profit From Rental Income

After 5 Years

£9,298

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£39,539

↗ 19%After 5 Years

Return On Investment

78%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,320	£13,520	£13,858	£14,204	£14,630	£69,532
Total Expenses	£11,463	£11,529	£11,606	£11,685	£11,770	£58,053
Profit Before Tax	£1,857	£1,990	£2,252	£2,520	£2,860	£11,479
Profit After Tax	£1,504	£1,612	£1,824	£2,041	£2,317	£9,298
Change In Property Value	£4,099	£4,181	£8,529	£11,088	£11,642	£39,539
Net Return	£5,603	£5,793	£10,353	£13,129	£13,959	£48,837
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	9%	9%	17%	21%	22%	78%

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