Flat BS15 2 beds 1 bath

Lodge Road, Bristol BS15

South West, England · BS15

Initial Investment

First Year

£59,500First Year

Profit From Rental Income

After 5 Years

£15,646

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£37,620

↗ 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	£14,568	£14,787	£15,156	£15,535	£16,001	£76,047
Total Expenses	£11,193	£11,261	£11,341	£11,423	£11,512	£56,731
Profit Before Tax	£3,375	£3,525	£3,815	£4,112	£4,489	£19,316
Profit After Tax	£2,733	£2,855	£3,090	£3,331	£3,636	£15,646
Change In Property Value	£3,900	£3,978	£8,115	£10,550	£11,077	£37,620
Net Return	£6,633	£6,833	£11,205	£13,880	£14,713	£53,266
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
Total Net Return (%)	11%	11%	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