Flat BS4 1 bed 1 bath

Badgers Walk, Brislington, Bristol BS4

South West, England · BS4

Initial Investment

First Year

£52,000First Year

Profit From Rental Income

After 5 Years

£6,922

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£32,797

↗ 19%After 5 Years

Return On Investment

76%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,220	£11,388	£11,673	£11,965	£12,324	£58,570
Total Expenses	£9,867	£9,930	£10,001	£10,074	£10,153	£50,024
Profit Before Tax	£1,353	£1,459	£1,672	£1,891	£2,171	£8,546
Profit After Tax	£1,096	£1,182	£1,354	£1,532	£1,759	£6,922
Change In Property Value	£3,400	£3,468	£7,075	£9,197	£9,657	£32,797
Net Return	£4,496	£4,650	£8,429	£10,729	£11,416	£39,719
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	9%	9%	16%	21%	22%	76%

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