Flat BS34 2 beds 1 bath

Charlton Boulevard, Patchway, Bristol BS34

South West, England · BS34

Initial Investment

First Year

£73,000First Year

Profit From Rental Income

After 5 Years

£9,602

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£46,301

↗ 19%After 5 Years

Return On Investment

77%

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	£14,880	£15,103	£15,481	£15,868	£16,344	£77,676
Total Expenses	£13,010	£13,078	£13,159	£13,242	£13,332	£65,821
Profit Before Tax	£1,870	£2,025	£2,322	£2,626	£3,012	£11,855
Profit After Tax	£1,515	£1,640	£1,881	£2,127	£2,440	£9,602
Change In Property Value	£4,800	£4,896	£9,988	£12,984	£13,633	£46,301
Net Return	£6,315	£6,536	£11,868	£15,111	£16,073	£55,904
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	9%	9%	16%	21%	22%	77%

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