Flat BS16 1 bed 1 bath

Buttercup Crescent, Lyde Green, Bristol BS16

South West, England · BS16

Initial Investment

First Year

£59,500First Year

Profit From Rental Income

After 5 Years

£6,969

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£37,620

↗ 19%After 5 Years

Return On Investment

75%

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	£12,288	£12,472	£12,784	£13,104	£13,497	£64,145
Total Expenses	£10,965	£11,030	£11,104	£11,180	£11,262	£55,541
Profit Before Tax	£1,323	£1,442	£1,680	£1,924	£2,235	£8,604
Profit After Tax	£1,071	£1,168	£1,361	£1,558	£1,810	£6,969
Change In Property Value	£3,900	£3,978	£8,115	£10,550	£11,077	£37,620
Net Return	£4,971	£5,146	£9,476	£12,108	£12,888	£44,589
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	8%	9%	16%	20%	22%	75%

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