Flat BS13 2 beds 1 bath

Brook Court, Bishopsworth BS13

South West, England · BS13

Initial Investment

First Year

£62,500First Year

Profit From Rental Income

After 5 Years

£6,184

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£39,549

↗ 19%After 5 Years

Return On Investment

73%

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	£12,504	£12,692	£13,009	£13,334	£13,734	£65,273
Total Expenses	£11,384	£11,449	£11,523	£11,600	£11,682	£57,637
Profit Before Tax	£1,120	£1,243	£1,486	£1,734	£2,052	£7,635
Profit After Tax	£907	£1,007	£1,203	£1,405	£1,662	£6,184
Change In Property Value	£4,100	£4,182	£8,531	£11,091	£11,645	£39,549
Net Return	£5,007	£5,189	£9,735	£12,496	£13,307	£45,734
Return From Rental Income (%)	1%	2%	2%	2%	3%	10%
Total Net Return (%)	8%	8%	16%	20%	21%	73%

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