Flat BS3 1 bed 1 bath

Upton Road, Bristol BS3

South West, England · BS3

Initial Investment

First Year

£81,250First Year

Profit From Rental Income

After 5 Years

£22,278

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£51,124

↗ 19%After 5 Years

Return On Investment

90%

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	£19,800	£20,097	£20,599	£21,114	£21,748	£103,359
Total Expenses	£14,974	£15,061	£15,164	£15,270	£15,386	£75,855
Profit Before Tax	£4,826	£5,036	£5,435	£5,844	£6,362	£27,504
Profit After Tax	£3,909	£4,079	£4,403	£4,734	£5,153	£22,278
Change In Property Value	£5,300	£5,406	£11,028	£14,337	£15,054	£51,124
Net Return	£9,209	£9,485	£15,431	£19,071	£20,206	£73,403
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	11%	12%	19%	23%	25%	90%

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