Flat BS5 1 bed 1 bath

Berkeley Green Road, Bristol BS5

South West, England · BS5

Initial Investment

First Year

£58,000First Year

Profit From Rental Income

After 5 Years

£11,609

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£36,655

↗ 19%After 5 Years

Return On Investment

83%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,296	£13,495	£13,833	£14,179	£14,604	£69,407
Total Expenses	£10,868	£10,934	£11,010	£11,089	£11,174	£55,075
Profit Before Tax	£2,428	£2,562	£2,822	£3,090	£3,430	£14,332
Profit After Tax	£1,967	£2,075	£2,286	£2,503	£2,778	£11,609
Change In Property Value	£3,800	£3,876	£7,907	£10,279	£10,793	£36,655
Net Return	£5,767	£5,951	£10,193	£12,782	£13,571	£48,264
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	10%	10%	18%	22%	23%	83%

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