Flat BS32 2 beds 1 bath

Hornbeam Close, Bradley Stoke BS32

South West, England · BS32

Initial Investment

First Year

£65,500First Year

Profit From Rental Income

After 5 Years

£10,195

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£41,478

↗ 19%After 5 Years

Return On Investment

79%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,980	£14,190	£14,544	£14,908	£15,355	£72,977
Total Expenses	£11,928	£11,995	£12,074	£12,154	£12,241	£60,392
Profit Before Tax	£2,052	£2,195	£2,471	£2,754	£3,114	£12,586
Profit After Tax	£1,662	£1,778	£2,001	£2,231	£2,522	£10,195
Change In Property Value	£4,300	£4,386	£8,947	£11,632	£12,213	£41,478
Net Return	£5,962	£6,164	£10,949	£13,863	£14,736	£51,673
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	9%	9%	17%	21%	22%	79%

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