Flat BS34 1 bed 1 bath

Gloucester Road North, Filton, Bristol BS34

South West, England · BS34

Initial Investment

First Year

£52,000First Year

Profit From Rental Income

After 5 Years

£12,539

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£32,797

↗ 19%After 5 Years

Return On Investment

87%

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	£12,696	£12,886	£13,209	£13,539	£13,945	£66,275
Total Expenses	£10,014	£10,079	£10,155	£10,231	£10,315	£50,795
Profit Before Tax	£2,682	£2,807	£3,054	£3,307	£3,630	£15,480
Profit After Tax	£2,172	£2,274	£2,474	£2,679	£2,941	£12,539
Change In Property Value	£3,400	£3,468	£7,075	£9,197	£9,657	£32,797
Net Return	£5,572	£5,742	£9,548	£11,876	£12,597	£45,336
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	11%	11%	18%	23%	24%	87%

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