Flat BS7 1 bed 1 bath

Muller House, Ashley Down Road, Bristol BS7

South West, England · BS7

Initial Investment

First Year

£70,000First Year

Profit From Rental Income

After 5 Years

£14,086

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£44,372

↗ 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	£15,636	£15,871	£16,267	£16,674	£17,174	£81,622
Total Expenses	£12,689	£12,758	£12,841	£12,925	£13,018	£64,232
Profit Before Tax	£2,947	£3,112	£3,426	£3,749	£4,156	£17,390
Profit After Tax	£2,387	£2,521	£2,775	£3,036	£3,366	£14,086
Change In Property Value	£4,600	£4,692	£9,572	£12,443	£13,065	£44,372
Net Return	£6,987	£7,213	£12,347	£15,479	£16,432	£58,458
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	10%	10%	18%	22%	23%	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