Flat BS8 1 bed 1 bath

Whiteladies Road, Bristol BS8

South West, England · BS8

Initial Investment

First Year

£67,000First Year

Profit From Rental Income

After 5 Years

£2,222

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£42,443

↗ 19%After 5 Years

Return On Investment

67%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,096	£12,277	£12,584	£12,899	£13,286	£63,143
Total Expenses	£11,938	£12,002	£12,076	£12,151	£12,233	£60,400
Profit Before Tax	£158	£275	£508	£748	£1,053	£2,743
Profit After Tax	£128	£223	£412	£606	£853	£2,222
Change In Property Value	£4,400	£4,488	£9,156	£11,902	£12,497	£42,443
Net Return	£4,528	£4,711	£9,567	£12,508	£13,351	£44,665
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	7%	7%	14%	19%	20%	67%

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