Flat BS15 1 bed 1 bath

Derrick Road, Bristol, Gloucestershire BS15

South West, England · BS15

Initial Investment

First Year

£55,000First Year

Profit From Rental Income

After 5 Years

£13,809

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£34,726

↗ 19%After 5 Years

Return On Investment

88%

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	£13,452	£13,654	£13,995	£14,345	£14,775	£70,221
Total Expenses	£10,487	£10,553	£10,630	£10,709	£10,795	£53,173
Profit Before Tax	£2,965	£3,101	£3,365	£3,636	£3,981	£17,048
Profit After Tax	£2,402	£2,512	£2,726	£2,945	£3,224	£13,809
Change In Property Value	£3,600	£3,672	£7,491	£9,738	£10,225	£34,726
Net Return	£6,002	£6,184	£10,217	£12,683	£13,450	£48,535
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	11%	11%	19%	23%	24%	88%

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