Flat BS10 2 beds 2 baths

Royal Victoria Park, Bristol, Somerset BS10

South West, England · BS10

Initial Investment

First Year

£61,000First Year

Profit From Rental Income

After 5 Years

£8,130

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£38,585

↗ 19%After 5 Years

Return On Investment

77%

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	£12,804	£12,996	£13,321	£13,654	£14,064	£66,839
Total Expenses	£11,215	£11,281	£11,356	£11,433	£11,517	£56,802
Profit Before Tax	£1,589	£1,715	£1,965	£2,221	£2,547	£10,036
Profit After Tax	£1,287	£1,390	£1,592	£1,799	£2,063	£8,130
Change In Property Value	£4,000	£4,080	£8,323	£10,820	£11,361	£38,585
Net Return	£5,287	£5,470	£9,915	£12,619	£13,424	£46,714
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	9%	9%	16%	21%	22%	77%

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