Flat BS32 2 beds 1 bath

Orchard Gate, Bradley Stoke, Bristol, Gloucestershire BS32

South West, England · BS32

Initial Investment

First Year

£67,000First Year

Profit From Rental Income

After 5 Years

£20,466

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£42,443

↗ 19%After 5 Years

Return On Investment

94%

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	£16,440	£16,687	£17,104	£17,531	£18,057	£85,819
Total Expenses	£11,968	£12,029	£12,105	£12,183	£12,269	£60,553
Profit Before Tax	£4,473	£4,658	£4,999	£5,349	£5,788	£25,266
Profit After Tax	£3,623	£3,773	£4,049	£4,333	£4,688	£20,466
Change In Property Value	£4,400	£4,488	£9,156	£11,902	£12,497	£42,443
Net Return	£8,023	£8,261	£13,205	£16,235	£17,186	£62,909
Return From Rental Income (%)	5%	6%	6%	6%	7%	31%
Total Net Return (%)	12%	12%	20%	24%	26%	94%

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