Flat BS16 1 bed 1 bath

Baugh Gardens, Bromley Heath, Bristol BS16

South West, England · BS16

Initial Investment

First Year

£53,500First Year

Profit From Rental Income

After 5 Years

£13,151

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£33,761

↗ 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	£13,068	£13,264	£13,596	£13,936	£14,354	£68,217
Total Expenses	£10,250	£10,316	£10,392	£10,470	£10,554	£51,981
Profit Before Tax	£2,818	£2,948	£3,204	£3,466	£3,800	£16,236
Profit After Tax	£2,283	£2,388	£2,595	£2,807	£3,078	£13,151
Change In Property Value	£3,500	£3,570	£7,283	£9,468	£9,941	£33,761
Net Return	£5,783	£5,958	£9,878	£12,275	£13,019	£46,913
Return From Rental Income (%)	4%	4%	5%	5%	6%	25%
Total Net Return (%)	11%	11%	18%	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