Flat BS15 1 bed 1 bath

Lansdown Road, Kingswood BS15

South West, England · BS15

Initial Investment

First Year

£51,985First Year

Profit From Rental Income

After 5 Years

£12,547

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£32,787

↗ 19%After 5 Years

Return On Investment

87%

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	£12,696	£12,886	£13,209	£13,539	£13,945	£66,275
Total Expenses	£10,012	£10,077	£10,153	£10,229	£10,313	£50,785
Profit Before Tax	£2,684	£2,809	£3,056	£3,309	£3,632	£15,490
Profit After Tax	£2,174	£2,275	£2,475	£2,681	£2,942	£12,547
Change In Property Value	£3,399	£3,467	£7,073	£9,194	£9,654	£32,787
Net Return	£5,573	£5,742	£9,548	£11,875	£12,596	£45,334
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	11%	11%	18%	23%	24%	87%

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