Flat BS15 2 beds 1 bath

Lodge Road, Bristol BS15

South West, England · BS15

Initial Investment

First Year

£59,500First Year

Profit From Rental Income

After 5 Years

£6,239

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£37,620

↗ 19%After 5 Years

Return On Investment

74%

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	£12,096	£12,277	£12,584	£12,899	£13,286	£63,143
Total Expenses	£10,946	£11,010	£11,084	£11,159	£11,241	£55,441
Profit Before Tax	£1,150	£1,267	£1,500	£1,740	£2,045	£7,702
Profit After Tax	£931	£1,026	£1,215	£1,409	£1,657	£6,239
Change In Property Value	£3,900	£3,978	£8,115	£10,550	£11,077	£37,620
Net Return	£4,831	£5,004	£9,330	£11,959	£12,734	£43,859
Return From Rental Income (%)	2%	2%	2%	2%	3%	10%
Total Net Return (%)	8%	8%	16%	20%	21%	74%

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