Flat BS5 2 beds 1 bath

Albert Grove South, Bristol BS5

South West, England · BS5

Initial Investment

First Year

£70,000First Year

Profit From Rental Income

After 5 Years

£15,867

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£44,372

↗ 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	£16,104	£16,346	£16,754	£17,173	£17,688	£84,065
Total Expenses	£12,736	£12,806	£12,890	£12,975	£13,070	£64,476
Profit Before Tax	£3,368	£3,540	£3,865	£4,198	£4,619	£19,589
Profit After Tax	£2,728	£2,867	£3,130	£3,400	£3,741	£15,867
Change In Property Value	£4,600	£4,692	£9,572	£12,443	£13,065	£44,372
Net Return	£7,328	£7,559	£12,702	£15,843	£16,806	£60,239
Return From Rental Income (%)	4%	4%	4%	5%	5%	23%
Total Net Return (%)	10%	11%	18%	23%	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