Flat BS5 1 bed 1 bath

Ducie Road, Lawrence Hill, Bristol BS5

South West, England · BS5

Initial Investment

First Year

£52,000First Year

Profit From Rental Income

After 5 Years

£9,525

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£32,797

↗ 19%After 5 Years

Return On Investment

81%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,904	£12,083	£12,385	£12,694	£13,075	£62,140
Total Expenses	£9,935	£9,999	£10,072	£10,147	£10,228	£50,381
Profit Before Tax	£1,969	£2,084	£2,312	£2,547	£2,847	£11,759
Profit After Tax	£1,595	£1,688	£1,873	£2,063	£2,306	£9,525
Change In Property Value	£3,400	£3,468	£7,075	£9,197	£9,657	£32,797
Net Return	£4,995	£5,156	£8,948	£11,260	£11,963	£42,322
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	10%	10%	17%	22%	23%	81%

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