Flat BS9 1 bed 1 bath

Trym Road, Bristol BS9

South West, England · BS9

Initial Investment

First Year

£73,000First Year

Profit From Rental Income

After 5 Years

£19,962

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£46,301

↗ 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	£17,928	£18,197	£18,652	£19,118	£19,692	£93,587
Total Expenses	£13,608	£13,687	£13,782	£13,879	£13,985	£68,942
Profit Before Tax	£4,320	£4,509	£4,870	£5,239	£5,706	£24,645
Profit After Tax	£3,499	£3,653	£3,944	£4,244	£4,622	£19,962
Change In Property Value	£4,800	£4,896	£9,988	£12,984	£13,633	£46,301
Net Return	£8,299	£8,549	£13,932	£17,228	£18,256	£66,264
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
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