Flat BS7 3 beds 2 baths

Downend Park, Bristol BS7

South West, England · BS7

Initial Investment

First Year

£84,750First Year

Profit From Rental Income

After 5 Years

£18,500

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£53,054

↗ 19%After 5 Years

Return On Investment

84%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,696	£18,976	£19,451	£19,937	£20,535	£97,596
Total Expenses	£14,780	£14,854	£14,945	£15,037	£15,140	£74,756
Profit Before Tax	£3,916	£4,122	£4,506	£4,900	£5,396	£22,840
Profit After Tax	£3,172	£3,339	£3,650	£3,969	£4,370	£18,500
Change In Property Value	£5,500	£5,610	£11,444	£14,878	£15,622	£53,054
Net Return	£8,672	£8,949	£15,094	£18,847	£19,992	£71,554
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	10%	11%	18%	22%	24%	84%

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