Flat
BS32
2 beds
2 baths
Champs Sur Marne, Bradley Stoke BS32
South West, England · BS32
View property listing
Initial Investment
£68,500First YearProfit From Rental Income
£11,054
↗ 16%After 5 Years
Change In Property Value
£43,408
↗ 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 | £14,628 | £14,847 | £15,219 | £15,599 | £16,067 | £76,360 |
| Total Expenses | £12,390 | £12,458 | £12,538 | £12,620 | £12,709 | £62,714 |
| Profit Before Tax | £2,238 | £2,390 | £2,681 | £2,979 | £3,358 | £13,646 |
| Profit After Tax | £1,813 | £1,936 | £2,172 | £2,413 | £2,720 | £11,054 |
| Change In Property Value | £4,500 | £4,590 | £9,364 | £12,173 | £12,781 | £43,408 |
| Net Return | £6,313 | £6,526 | £11,535 | £14,586 | £15,501 | £54,461 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 9% | 10% | 17% | 21% | 23% | 80% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change