Flat BS7 2 beds 1 bath

Filton Avenue, Horfield, Bristol BS7

South West, England · BS7

Initial Investment

First Year

£71,500First Year

Profit From Rental Income

After 5 Years

£21,858

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£45,337

↗ 19%After 5 Years

Return On Investment

94%

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	£17,556	£17,819	£18,265	£18,721	£19,283	£91,645
Total Expenses	£12,779	£12,845	£12,926	£13,009	£13,101	£64,659
Profit Before Tax	£4,777	£4,975	£5,339	£5,713	£6,182	£26,985
Profit After Tax	£3,869	£4,029	£4,325	£4,627	£5,007	£21,858
Change In Property Value	£4,700	£4,794	£9,780	£12,714	£13,349	£45,337
Net Return	£8,569	£8,823	£14,104	£17,341	£18,357	£67,195
Return From Rental Income (%)	5%	6%	6%	6%	7%	31%
Total Net Return (%)	12%	12%	20%	24%	26%	94%

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