Flat BS32 1 bed 1 bath

Oaktree Crescent, Bradley Stoke BS32

South West, England · BS32

Initial Investment

First Year

£49,000First Year

Profit From Rental Income

After 5 Years

£5,424

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£30,868

↗ 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	£10,404	£10,560	£10,824	£11,095	£11,428	£54,310
Total Expenses	£9,388	£9,450	£9,519	£9,590	£9,666	£47,614
Profit Before Tax	£1,016	£1,110	£1,305	£1,504	£1,761	£6,696
Profit After Tax	£823	£899	£1,057	£1,219	£1,427	£5,424
Change In Property Value	£3,200	£3,264	£6,659	£8,656	£9,089	£30,868
Net Return	£4,023	£4,163	£7,715	£9,875	£10,516	£36,291
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
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