Flat BS2 1 bed 1 bath

Braggs Lane, Bristol BS2

South West, England · BS2

Initial Investment

First Year

£49,000First Year

Profit From Rental Income

After 5 Years

£9,671

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£30,868

↗ 19%After 5 Years

Return On Investment

83%

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	£11,520	£11,693	£11,985	£12,285	£12,653	£60,136
Total Expenses	£9,500	£9,563	£9,635	£9,709	£9,789	£48,197
Profit Before Tax	£2,020	£2,130	£2,350	£2,575	£2,864	£11,939
Profit After Tax	£1,636	£1,725	£1,903	£2,086	£2,320	£9,671
Change In Property Value	£3,200	£3,264	£6,659	£8,656	£9,089	£30,868
Net Return	£4,836	£4,989	£8,562	£10,742	£11,409	£40,538
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	10%	10%	17%	22%	23%	83%

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