Flat BS34 2 beds 1 bath

Conygre Grove, Filton BS34

South West, England · BS34

Initial Investment

First Year

£105,750First Year

Profit From Rental Income

After 5 Years

£16,759

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£64,629

↗ 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	£20,772	£21,084	£21,611	£22,151	£22,815	£108,433
Total Expenses	£17,368	£17,445	£17,541	£17,639	£17,748	£87,742
Profit Before Tax	£3,404	£3,638	£4,070	£4,512	£5,067	£20,690
Profit After Tax	£2,757	£2,947	£3,296	£3,655	£4,105	£16,759
Change In Property Value	£6,700	£6,834	£13,941	£18,124	£19,030	£64,629
Net Return	£9,457	£9,781	£17,238	£21,778	£23,134	£81,388
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
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