Flat BS8 3 beds 1 bath

Hotwell Road, Bristol BS8

South West, England · BS8

Initial Investment

First Year

£73,000First Year

Profit From Rental Income

After 5 Years

£3,209

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£46,301

↗ 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	£13,200	£13,398	£13,733	£14,076	£14,499	£68,906
Total Expenses	£12,842	£12,908	£12,984	£13,062	£13,147	£64,944
Profit Before Tax	£358	£490	£749	£1,014	£1,351	£3,962
Profit After Tax	£290	£397	£606	£821	£1,094	£3,209
Change In Property Value	£4,800	£4,896	£9,988	£12,984	£13,633	£46,301
Net Return	£5,090	£5,293	£10,594	£13,805	£14,728	£49,511
Return From Rental Income (%)	0%	1%	1%	1%	1%	4%
Total Net Return (%)	7%	7%	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