Flat BS34 1 bed 1 bath

Runway Avenue, Patchway, Bristol BS34

South West, England · BS34

Initial Investment

First Year

£65,500First Year

Profit From Rental Income

After 5 Years

£19,402

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£41,478

↗ 19%After 5 Years

Return On Investment

93%

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	£16,056	£16,297	£16,704	£17,122	£17,636	£83,814
Total Expenses	£11,827	£11,890	£11,967	£12,046	£12,133	£59,862
Profit Before Tax	£4,229	£4,407	£4,737	£5,076	£5,502	£23,953
Profit After Tax	£3,426	£3,570	£3,837	£4,112	£4,457	£19,402
Change In Property Value	£4,300	£4,386	£8,947	£11,632	£12,213	£41,478
Net Return	£7,726	£7,956	£12,785	£15,743	£16,670	£60,880
Return From Rental Income (%)	5%	5%	6%	6%	7%	30%
Total Net Return (%)	12%	12%	20%	24%	25%	93%

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