Flat BS5 2 beds 1 bath

Church Road, Redfield BS5

South West, England · BS5

Initial Investment

First Year

£56,500First Year

Profit From Rental Income

After 5 Years

£14,421

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£35,691

↗ 19%After 5 Years

Return On Investment

89%

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	£13,824	£14,031	£14,382	£14,742	£15,184	£72,163
Total Expenses	£10,722	£10,789	£10,867	£10,947	£11,034	£54,359
Profit Before Tax	£3,102	£3,242	£3,515	£3,795	£4,150	£17,804
Profit After Tax	£2,512	£2,626	£2,847	£3,074	£3,362	£14,421
Change In Property Value	£3,700	£3,774	£7,699	£10,009	£10,509	£35,691
Net Return	£6,212	£6,400	£10,546	£13,082	£13,871	£50,112
Return From Rental Income (%)	4%	5%	5%	5%	6%	26%
Total Net Return (%)	11%	11%	19%	23%	25%	89%

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