Flat BS3 3 beds 2 baths

Paxton Drive, Bristol, Avon BS3

South West, England · BS3

Initial Investment

First Year

£102,250First Year

Profit From Rental Income

After 5 Years

£27,776

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£62,700

↗ 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	£24,276	£24,640	£25,256	£25,888	£26,664	£126,724
Total Expenses	£18,250	£18,354	£18,478	£18,606	£18,746	£92,433
Profit Before Tax	£6,026	£6,286	£6,778	£7,282	£7,918	£34,291
Profit After Tax	£4,881	£5,092	£5,490	£5,898	£6,414	£27,776
Change In Property Value	£6,500	£6,630	£13,525	£17,583	£18,462	£62,700
Net Return	£11,381	£11,722	£19,015	£23,481	£24,876	£90,475
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	11%	11%	19%	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