Flat BS34 2 beds 1 bath

Charlton Boulevard, Patchway, Bristol BS34

South West, England · BS34

Initial Investment

First Year

£76,000First Year

Profit From Rental Income

After 5 Years

£10,370

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£48,231

↗ 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	£15,504	£15,737	£16,130	£16,533	£17,029	£80,933
Total Expenses	£13,469	£13,538	£13,621	£13,705	£13,797	£68,130
Profit Before Tax	£2,035	£2,198	£2,509	£2,828	£3,232	£12,803
Profit After Tax	£1,648	£1,781	£2,033	£2,291	£2,618	£10,370
Change In Property Value	£5,000	£5,100	£10,404	£13,525	£14,201	£48,231
Net Return	£6,648	£6,881	£12,437	£15,816	£16,819	£58,601
Return From Rental Income (%)	2%	2%	3%	3%	3%	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