Flat BS10 1 bed 1 bath

Harmer Close, Bristol BS10

South West, England · BS10

Initial Investment

First Year

£47,500First Year

Profit From Rental Income

After 5 Years

£4,401

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£29,903

↗ 19%After 5 Years

Return On Investment

72%

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	£9,924	£10,073	£10,325	£10,583	£10,900	£51,805
Total Expenses	£9,142	£9,203	£9,271	£9,341	£9,415	£46,372
Profit Before Tax	£782	£870	£1,054	£1,242	£1,485	£5,433
Profit After Tax	£633	£705	£853	£1,006	£1,203	£4,401
Change In Property Value	£3,100	£3,162	£6,450	£8,386	£8,805	£29,903
Net Return	£3,733	£3,867	£7,304	£9,392	£10,008	£34,304
Return From Rental Income (%)	1%	1%	2%	2%	3%	9%
Total Net Return (%)	8%	8%	15%	20%	21%	72%

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