Flat BS5 2 beds 2 baths

Whitefield Road, Bristol BS5

South West, England · BS5

Initial Investment

First Year

£74,500First Year

Profit From Rental Income

After 5 Years

£17,430

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£47,266

↗ 19%After 5 Years

Return On Investment

87%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,148	£17,405	£17,840	£18,286	£18,835	£89,515
Total Expenses	£13,435	£13,507	£13,593	£13,682	£13,779	£67,997
Profit Before Tax	£3,713	£3,898	£4,247	£4,605	£5,056	£21,518
Profit After Tax	£3,007	£3,158	£3,440	£3,730	£4,095	£17,430
Change In Property Value	£4,900	£4,998	£10,196	£13,255	£13,917	£47,266
Net Return	£7,907	£8,156	£13,636	£16,984	£18,012	£64,696
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	11%	11%	18%	23%	24%	87%

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