Flat BS5 1 bed 1 bath

Holmes Hill Road, St. George, Bristol BS5

South West, England · BS5

Initial Investment

First Year

£67,000First Year

Profit From Rental Income

After 5 Years

£14,780

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£42,443

↗ 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	£12,268	£12,337	£12,419	£12,503	£12,595	£62,123
Profit Before Tax	£3,128	£3,290	£3,598	£3,915	£4,316	£18,247
Profit After Tax	£2,534	£2,665	£2,915	£3,171	£3,496	£14,780
Change In Property Value	£4,400	£4,488	£9,156	£11,902	£12,497	£42,443
Net Return	£6,934	£7,153	£12,070	£15,073	£15,993	£57,223
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	10%	11%	18%	22%	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