Flat BS5 2 beds 1 bath

Turley Road, Easton, Bristol BS5

South West, England · BS5

Initial Investment

First Year

£134,136First Year

Profit From Rental Income

After 5 Years

£35,510

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£80,276

↗ 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	£29,124	£29,561	£30,300	£31,057	£31,989	£152,031
Total Expenses	£21,421	£21,511	£21,628	£21,748	£21,883	£108,191
Profit Before Tax	£7,703	£8,050	£8,672	£9,310	£10,106	£43,840
Profit After Tax	£6,239	£6,520	£7,024	£7,541	£8,186	£35,510
Change In Property Value	£8,322	£8,489	£17,317	£22,512	£23,637	£80,276
Net Return	£14,561	£15,009	£24,341	£30,053	£31,823	£115,786
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
Total Net Return (%)	11%	11%	18%	22%	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