Flat BS32 2 beds 1 bath

Woodlands Lane, Bradley Stoke BS32

South West, England · BS32

Initial Investment

First Year

£58,000First Year

Profit From Rental Income

After 5 Years

£8,001

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£36,655

↗ 19%After 5 Years

Return On Investment

77%

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	£12,348	£12,533	£12,847	£13,168	£13,563	£64,458
Total Expenses	£10,773	£10,838	£10,912	£10,988	£11,070	£54,580
Profit Before Tax	£1,575	£1,696	£1,935	£2,180	£2,493	£9,878
Profit After Tax	£1,276	£1,373	£1,567	£1,766	£2,019	£8,001
Change In Property Value	£3,800	£3,876	£7,907	£10,279	£10,793	£36,655
Net Return	£5,076	£5,249	£9,474	£12,045	£12,812	£44,656
Return From Rental Income (%)	2%	2%	3%	3%	3%	14%
Total Net Return (%)	9%	9%	16%	21%	22%	77%

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