Flat BS16 2 beds 2 baths

Danby Street, Bristol BS16

South West, England · BS16

Initial Investment

First Year

£82,965First Year

Profit From Rental Income

After 5 Years

£20,679

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£52,070

↗ 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	£19,560	£19,853	£20,350	£20,858	£21,484	£102,106
Total Expenses	£15,120	£15,206	£15,309	£15,413	£15,528	£76,576
Profit Before Tax	£4,440	£4,647	£5,041	£5,445	£5,956	£25,529
Profit After Tax	£3,596	£3,764	£4,083	£4,411	£4,824	£20,679
Change In Property Value	£5,398	£5,506	£11,232	£14,602	£15,332	£52,070
Net Return	£8,994	£9,270	£15,316	£19,012	£20,156	£72,749
Return From Rental Income (%)	4%	5%	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