Flat BS5 2 beds 1 bath

Avonvale Road, Redfield, Bristol BS5

South West, England · BS5

Initial Investment

First Year

£70,000First Year

Profit From Rental Income

After 5 Years

£19,596

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£44,372

↗ 19%After 5 Years

Return On Investment

91%

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	£17,184	£17,442	£17,878	£18,325	£18,874	£89,703
Total Expenses	£12,934	£13,007	£13,096	£13,187	£13,286	£65,510
Profit Before Tax	£4,250	£4,434	£4,782	£5,138	£5,588	£24,193
Profit After Tax	£3,443	£3,592	£3,873	£4,162	£4,527	£19,596
Change In Property Value	£4,600	£4,692	£9,572	£12,443	£13,065	£44,372
Net Return	£8,043	£8,284	£13,445	£16,605	£17,592	£63,969
Return From Rental Income (%)	5%	5%	6%	6%	6%	28%
Total Net Return (%)	11%	12%	19%	24%	25%	91%

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