Flat BS15 2 beds 1 bath

Barter Close, Kingswood, Bristol, Gloucestershire BS15

South West, England · BS15

Initial Investment

First Year

£58,000First Year

Profit From Rental Income

After 5 Years

£5,855

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£36,655

↗ 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	£11,784	£11,961	£12,260	£12,566	£12,943	£61,514
Total Expenses	£10,717	£10,780	£10,853	£10,928	£11,008	£54,286
Profit Before Tax	£1,067	£1,180	£1,407	£1,639	£1,935	£7,228
Profit After Tax	£865	£956	£1,139	£1,327	£1,568	£5,855
Change In Property Value	£3,800	£3,876	£7,907	£10,279	£10,793	£36,655
Net Return	£4,665	£4,832	£9,046	£11,606	£12,361	£42,510
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