Flat BS5 1 bed 1 bath

Old Market, Vestry Lane BS5

South West, England · BS5

Initial Investment

First Year

£76,000First Year

Profit From Rental Income

After 5 Years

£17,951

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£48,231

↗ 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	£17,496	£17,758	£18,202	£18,657	£19,217	£91,331
Total Expenses	£13,668	£13,741	£13,828	£13,917	£14,016	£69,170
Profit Before Tax	£3,828	£4,018	£4,374	£4,740	£5,201	£22,161
Profit After Tax	£3,100	£3,254	£3,543	£3,840	£4,213	£17,951
Change In Property Value	£5,000	£5,100	£10,404	£13,525	£14,201	£48,231
Net Return	£8,100	£8,354	£13,947	£17,365	£18,414	£66,181
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
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