Flat BS32 2 beds 1 bath

Hornbeam Close, Bradley Stoke, Bristol, South Gloucestershire BS32

South West, England · BS32

Initial Investment

First Year

£59,500First Year

Profit From Rental Income

After 5 Years

£8,431

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£37,620

↗ 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	£12,672	£12,862	£13,184	£13,513	£13,919	£66,150
Total Expenses	£11,004	£11,069	£11,144	£11,221	£11,304	£55,741
Profit Before Tax	£1,668	£1,793	£2,040	£2,292	£2,615	£10,408
Profit After Tax	£1,351	£1,453	£1,652	£1,857	£2,118	£8,431
Change In Property Value	£3,900	£3,978	£8,115	£10,550	£11,077	£37,620
Net Return	£5,251	£5,431	£9,767	£12,407	£13,195	£46,051
Return From Rental Income (%)	2%	2%	3%	3%	4%	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