Flat BS5 1 bed 1 bath

Fishponds Road, Bristol, 6 BS5

South West, England · BS5

Initial Investment

First Year

£55,000First Year

Profit From Rental Income

After 5 Years

£10,567

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£34,726

↗ 19%After 5 Years

Return On Investment

82%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,600	£12,789	£13,109	£13,436	£13,840	£65,774
Total Expenses	£10,402	£10,466	£10,541	£10,618	£10,701	£52,728
Profit Before Tax	£2,199	£2,323	£2,567	£2,818	£3,139	£13,046
Profit After Tax	£1,781	£1,881	£2,080	£2,283	£2,542	£10,567
Change In Property Value	£3,600	£3,672	£7,491	£9,738	£10,225	£34,726
Net Return	£5,381	£5,553	£9,570	£12,021	£12,767	£45,293
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	10%	10%	17%	22%	23%	82%

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