Flat BS34 2 beds 2 baths

Flatts Close, Stoke Gifford, Bristol BS34

South West, England · BS34

Initial Investment

First Year

£83,000First Year

Profit From Rental Income

After 5 Years

£11,860

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£52,089

↗ 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	£16,740	£16,991	£17,416	£17,851	£18,387	£87,385
Total Expenses	£14,386	£14,457	£14,543	£14,630	£14,726	£72,743
Profit Before Tax	£2,354	£2,534	£2,873	£3,221	£3,660	£14,642
Profit After Tax	£1,907	£2,052	£2,327	£2,609	£2,965	£11,860
Change In Property Value	£5,400	£5,508	£11,236	£14,607	£15,338	£52,089
Net Return	£7,307	£7,560	£13,564	£17,216	£18,303	£63,949
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