Flat BS6 3 beds 2 baths

Albany Road, Montpelier BS6

South West, England · BS6

Initial Investment

First Year

£88,250First Year

Profit From Rental Income

After 5 Years

£20,592

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£54,983

↗ 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	£19,668	£19,963	£20,462	£20,974	£21,603	£102,670
Total Expenses	£15,274	£15,350	£15,443	£15,538	£15,643	£77,247
Profit Before Tax	£4,394	£4,613	£5,020	£5,436	£5,960	£25,423
Profit After Tax	£3,559	£3,737	£4,066	£4,403	£4,827	£20,592
Change In Property Value	£5,700	£5,814	£11,861	£15,419	£16,190	£54,983
Net Return	£9,259	£9,551	£15,926	£19,822	£21,017	£75,575
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	10%	11%	18%	22%	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