Flat BS16 1 bed 1 bath

Jenner Boulevard, Bristol BS16

South West, England · BS16

Initial Investment

First Year

£57,700First Year

Profit From Rental Income

After 5 Years

£14,920

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£36,462

↗ 19%After 5 Years

Return On Investment

89%

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	£14,124	£14,336	£14,694	£15,062	£15,513	£73,729
Total Expenses	£10,911	£10,978	£11,057	£11,138	£11,225	£55,309
Profit Before Tax	£3,213	£3,358	£3,637	£3,924	£4,288	£18,420
Profit After Tax	£2,603	£2,720	£2,946	£3,178	£3,473	£14,920
Change In Property Value	£3,780	£3,856	£7,865	£10,225	£10,736	£36,462
Net Return	£6,383	£6,575	£10,812	£13,404	£14,210	£51,383
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
Total Net Return (%)	11%	11%	19%	23%	25%	89%

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