Flat BS5 1 bed 1 bath

Avonvale Road, Bristol BS5

South West, England · BS5

Initial Investment

First Year

£43,000First Year

Profit From Rental Income

After 5 Years

£6,354

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£27,009

↗ 19%After 5 Years

Return On Investment

78%

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	£9,804	£9,951	£10,200	£10,455	£10,768	£51,178
Total Expenses	£8,535	£8,596	£8,663	£8,733	£8,807	£43,334
Profit Before Tax	£1,269	£1,355	£1,536	£1,722	£1,962	£7,845
Profit After Tax	£1,028	£1,098	£1,244	£1,395	£1,589	£6,354
Change In Property Value	£2,800	£2,856	£5,826	£7,574	£7,953	£27,009
Net Return	£3,828	£3,954	£7,071	£8,969	£9,542	£33,363
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	9%	9%	16%	21%	22%	78%

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