Flat BS10 2 beds 1 bath

Rodbourne Road, Bristol BS10

South West, England · BS10

Initial Investment

First Year

£74,500First Year

Profit From Rental Income

After 5 Years

£20,418

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£47,266

↗ 19%After 5 Years

Return On Investment

91%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,300	£18,574	£19,039	£19,515	£20,100	£95,528
Total Expenses	£13,880	£13,961	£14,058	£14,157	£14,265	£70,321
Profit Before Tax	£4,420	£4,613	£4,981	£5,358	£5,835	£25,207
Profit After Tax	£3,580	£3,737	£4,035	£4,340	£4,727	£20,418
Change In Property Value	£4,900	£4,998	£10,196	£13,255	£13,917	£47,266
Net Return	£8,480	£8,735	£14,230	£17,595	£18,644	£67,684
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	11%	12%	19%	24%	25%	91%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change