Flat BS15 1 bed 1 bath

Dragonfly Close, Kingswood, Bristol, Gloucestershire BS15

South West, England · BS15

Initial Investment

First Year

£46,000First Year

Profit From Rental Income

After 5 Years

£2,829

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£28,938

↗ 19%After 5 Years

Return On Investment

69%

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	£9,300	£9,439	£9,675	£9,917	£10,215	£48,547
Total Expenses	£8,881	£8,941	£9,008	£9,076	£9,148	£45,054
Profit Before Tax	£419	£498	£668	£842	£1,067	£3,493
Profit After Tax	£339	£404	£541	£682	£864	£2,829
Change In Property Value	£3,000	£3,060	£6,242	£8,115	£8,521	£28,938
Net Return	£3,339	£3,464	£6,783	£8,797	£9,385	£31,768
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	7%	8%	15%	19%	20%	69%

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