Flat BS5 1 bed 1 bath

Fishponds Road, Eastville, Bristol BS5

South West, England · BS5

Initial Investment

First Year

£46,000First Year

Profit From Rental Income

After 5 Years

£7,396

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£28,938

↗ 19%After 5 Years

Return On Investment

79%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,500	£10,657	£10,924	£11,197	£11,533	£54,811
Total Expenses	£9,001	£9,063	£9,133	£9,204	£9,280	£45,681
Profit Before Tax	£1,499	£1,594	£1,791	£1,993	£2,253	£9,131
Profit After Tax	£1,214	£1,292	£1,451	£1,615	£1,825	£7,396
Change In Property Value	£3,000	£3,060	£6,242	£8,115	£8,521	£28,938
Net Return	£4,214	£4,352	£7,693	£9,730	£10,346	£36,334
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	9%	9%	17%	21%	22%	79%

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