Flat BS32 1 bed 1 bath

Chequers Court, Bradley Stoke BS32

South West, England · BS32

Initial Investment

First Year

£46,000First Year

Profit From Rental Income

After 5 Years

£4,565

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£28,938

↗ 19%After 5 Years

Return On Investment

73%

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	£9,756	£9,902	£10,150	£10,404	£10,716	£50,928
Total Expenses	£8,927	£8,987	£9,055	£9,124	£9,198	£45,292
Profit Before Tax	£829	£915	£1,095	£1,279	£1,517	£5,635
Profit After Tax	£672	£741	£887	£1,036	£1,229	£4,565
Change In Property Value	£3,000	£3,060	£6,242	£8,115	£8,521	£28,938
Net Return	£3,672	£3,801	£7,129	£9,151	£9,750	£33,503
Return From Rental Income (%)	1%	2%	2%	2%	3%	10%
Total Net Return (%)	8%	8%	15%	20%	21%	73%

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