Flat BS34 2 beds 1 bath

Redfield Road, Bristol, Patchway BS34

South West, England · BS34

Initial Investment

First Year

£61,000First Year

Profit From Rental Income

After 5 Years

£6,577

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£38,585

↗ 19%After 5 Years

Return On Investment

74%

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	£12,396	£12,582	£12,896	£13,219	£13,615	£64,709
Total Expenses	£11,175	£11,239	£11,314	£11,390	£11,472	£56,589
Profit Before Tax	£1,221	£1,343	£1,583	£1,829	£2,143	£8,120
Profit After Tax	£989	£1,088	£1,282	£1,482	£1,736	£6,577
Change In Property Value	£4,000	£4,080	£8,323	£10,820	£11,361	£38,585
Net Return	£4,989	£5,168	£9,605	£12,302	£13,097	£45,161
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	8%	8%	16%	20%	21%	74%

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