Flat BS8 2 beds 2 baths

Elmdale Road, Tyndalls Park, Bristol BS8

South West, England · BS8

Initial Investment

First Year

£97,000First Year

Profit From Rental Income

After 5 Years

£6,620

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£59,806

↗ 19%After 5 Years

Return On Investment

68%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,052	£17,308	£17,740	£18,184	£18,730	£89,014
Total Expenses	£16,004	£16,076	£16,162	£16,250	£16,348	£80,841
Profit Before Tax	£1,048	£1,232	£1,578	£1,934	£2,382	£8,173
Profit After Tax	£849	£998	£1,278	£1,566	£1,929	£6,620
Change In Property Value	£6,200	£6,324	£12,901	£16,771	£17,610	£59,806
Net Return	£7,049	£7,322	£14,179	£18,337	£19,539	£66,426
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	7%	8%	15%	19%	20%	68%

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