Flat BS5 2 beds 1 bath

Bell Hill Road, Bristol BS5

South West, England · BS5

Initial Investment

First Year

£66,985First Year

Profit From Rental Income

After 5 Years

£14,788

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£42,433

↗ 19%After 5 Years

Return On Investment

85%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,396	£15,627	£16,018	£16,418	£16,911	£80,369
Total Expenses	£12,266	£12,335	£12,417	£12,501	£12,593	£62,113
Profit Before Tax	£3,130	£3,292	£3,600	£3,917	£4,318	£18,256
Profit After Tax	£2,535	£2,666	£2,916	£3,173	£3,497	£14,788
Change In Property Value	£4,399	£4,487	£9,153	£11,899	£12,494	£42,433
Net Return	£6,934	£7,153	£12,070	£15,072	£15,992	£57,221
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	10%	11%	18%	23%	24%	85%

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