Flat BS15 2 beds 2 baths

Hollybrook Park, Bristol BS15

South West, England · BS15

Initial Investment

First Year

£64,000First Year

Profit From Rental Income

After 5 Years

£7,345

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£40,514

↗ 19%After 5 Years

Return On Investment

75%

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	£13,020	£13,215	£13,546	£13,884	£14,301	£67,966
Total Expenses	£11,634	£11,699	£11,775	£11,853	£11,937	£58,899
Profit Before Tax	£1,386	£1,516	£1,770	£2,031	£2,364	£9,068
Profit After Tax	£1,123	£1,228	£1,434	£1,645	£1,914	£7,345
Change In Property Value	£4,200	£4,284	£8,739	£11,361	£11,929	£40,514
Net Return	£5,323	£5,512	£10,173	£13,007	£13,844	£47,858
Return From Rental Income (%)	2%	2%	2%	3%	3%	11%
Total Net Return (%)	8%	9%	16%	20%	22%	75%

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