Flat BS3 1 bed 1 bath

21 West, Skypark Road BS3

South West, England · BS3

Initial Investment

First Year

£55,000First Year

Profit From Rental Income

After 5 Years

£9,882

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£34,726

↗ 19%After 5 Years

Return On Investment

81%

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	£12,420	£12,606	£12,921	£13,244	£13,642	£64,834
Total Expenses	£10,384	£10,448	£10,523	£10,599	£10,681	£52,634
Profit Before Tax	£2,037	£2,158	£2,399	£2,646	£2,961	£12,200
Profit After Tax	£1,650	£1,748	£1,943	£2,143	£2,398	£9,882
Change In Property Value	£3,600	£3,672	£7,491	£9,738	£10,225	£34,726
Net Return	£5,250	£5,420	£9,434	£11,881	£12,623	£44,608
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	10%	10%	17%	22%	23%	81%

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