Flat BS14 2 beds 1 bath

Ridgeway Lane, Bristol BS14

South West, England · BS14

Initial Investment

First Year

£52,000First Year

Profit From Rental Income

After 5 Years

£14,000

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£32,797

↗ 19%After 5 Years

Return On Investment

90%

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	£13,080	£13,276	£13,608	£13,948	£14,367	£68,279
Total Expenses	£10,053	£10,118	£10,195	£10,272	£10,357	£50,995
Profit Before Tax	£3,027	£3,158	£3,414	£3,676	£4,010	£17,284
Profit After Tax	£2,452	£2,558	£2,765	£2,977	£3,248	£14,000
Change In Property Value	£3,400	£3,468	£7,075	£9,197	£9,657	£32,797
Net Return	£5,852	£6,026	£9,840	£12,175	£12,905	£46,797
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	11%	12%	19%	23%	25%	90%

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