Flat BS16 2 beds 2 baths

Long Down Avenue, Bristol BS16

South West, England · BS16

Initial Investment

First Year

£71,500First Year

Profit From Rental Income

After 5 Years

£17,417

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£45,337

↗ 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	£17,556	£17,819	£18,265	£18,721	£19,283	£91,645
Total Expenses	£13,829	£13,919	£14,022	£14,128	£14,243	£70,142
Profit Before Tax	£3,727	£3,901	£4,242	£4,593	£5,040	£21,503
Profit After Tax	£3,019	£3,159	£3,436	£3,720	£4,082	£17,417
Change In Property Value	£4,700	£4,794	£9,780	£12,714	£13,349	£45,337
Net Return	£7,719	£7,953	£13,216	£16,434	£17,432	£62,754
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
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