Flat BS16 1 bed 1 bath

Jenner Boulevard, Bristol BS16

South West, England · BS16

Initial Investment

First Year

£57,700First Year

Profit From Rental Income

After 5 Years

£6,472

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£36,462

↗ 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	£11,904	£12,083	£12,385	£12,694	£13,075	£62,140
Total Expenses	£10,689	£10,753	£10,826	£10,901	£10,982	£54,150
Profit Before Tax	£1,215	£1,330	£1,559	£1,793	£2,094	£7,990
Profit After Tax	£984	£1,077	£1,262	£1,453	£1,696	£6,472
Change In Property Value	£3,780	£3,856	£7,865	£10,225	£10,736	£36,462
Net Return	£4,764	£4,933	£9,128	£11,678	£12,432	£42,935
Return From Rental Income (%)	2%	2%	2%	3%	3%	11%
Total Net Return (%)	8%	9%	16%	20%	22%	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