Flat BS32 2 beds 1 bath

Champs Sur Marne, Bradley Stoke, Bristol, South Gloucestershire BS32

South West, England · BS32

Initial Investment

First Year

£70,000First Year

Profit From Rental Income

After 5 Years

£11,483

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£44,372

↗ 19%After 5 Years

Return On Investment

80%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,952	£15,176	£15,556	£15,945	£16,423	£78,051
Total Expenses	£12,620	£12,689	£12,770	£12,853	£12,943	£63,875
Profit Before Tax	£2,332	£2,487	£2,786	£3,092	£3,480	£14,177
Profit After Tax	£1,889	£2,015	£2,257	£2,505	£2,819	£11,483
Change In Property Value	£4,600	£4,692	£9,572	£12,443	£13,065	£44,372
Net Return	£6,489	£6,707	£11,828	£14,948	£15,884	£55,855
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	9%	10%	17%	21%	23%	80%

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