Flat BS16 2 beds 1 bath

Marina Gardens, Bristol BS16

South West, England · BS16

Initial Investment

First Year

£61,000First Year

Profit From Rental Income

After 5 Years

£16,512

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£38,585

↗ 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	£14,940	£15,164	£15,543	£15,932	£16,410	£77,989
Total Expenses	£11,369	£11,436	£11,516	£11,597	£11,686	£57,604
Profit Before Tax	£3,571	£3,728	£4,028	£4,335	£4,724	£20,385
Profit After Tax	£2,893	£3,020	£3,262	£3,511	£3,826	£16,512
Change In Property Value	£4,000	£4,080	£8,323	£10,820	£11,361	£38,585
Net Return	£6,893	£7,100	£11,586	£14,331	£15,187	£55,096
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	11%	12%	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