Flat BS5 2 beds 1 bath

Meg Thatchers Green, St George Bristol BS5

South West, England · BS5

Initial Investment

First Year

£68,500First Year

Profit From Rental Income

After 5 Years

£15,346

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£43,408

↗ 19%After 5 Years

Return On Investment

86%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,756	£15,992	£16,392	£16,802	£17,306	£82,248
Total Expenses	£12,502	£12,572	£12,655	£12,740	£12,833	£63,302
Profit Before Tax	£3,254	£3,420	£3,737	£4,062	£4,473	£18,946
Profit After Tax	£2,635	£2,770	£3,027	£3,290	£3,623	£15,346
Change In Property Value	£4,500	£4,590	£9,364	£12,173	£12,781	£43,408
Net Return	£7,135	£7,360	£12,391	£15,463	£16,404	£58,754
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	10%	11%	18%	23%	24%	86%

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