Flat BS4 1 bed 1 bath

Wick Road, Brislington, Bristol BS4

South West, England · BS4

Initial Investment

First Year

£55,000First Year

Profit From Rental Income

After 5 Years

£7,827

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£34,726

↗ 19%After 5 Years

Return On Investment

77%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,880	£12,058	£12,360	£12,669	£13,049	£62,015
Total Expenses	£10,330	£10,393	£10,466	£10,541	£10,622	£52,352
Profit Before Tax	£1,551	£1,665	£1,893	£2,127	£2,427	£9,663
Profit After Tax	£1,256	£1,349	£1,534	£1,723	£1,966	£7,827
Change In Property Value	£3,600	£3,672	£7,491	£9,738	£10,225	£34,726
Net Return	£4,856	£5,021	£9,024	£11,461	£12,191	£42,553
Return From Rental Income (%)	2%	2%	3%	3%	4%	14%
Total Net Return (%)	9%	9%	16%	21%	22%	77%

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