Flat BS4 1 bed 1 bath

Bushy Park, Totterdown BS4

South West, England · BS4

Initial Investment

First Year

£61,000First Year

Profit From Rental Income

After 5 Years

£9,637

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£38,585

↗ 19%After 5 Years

Return On Investment

79%

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	£13,200	£13,398	£13,733	£14,076	£14,499	£68,906
Total Expenses	£11,255	£11,321	£11,397	£11,475	£11,560	£57,009
Profit Before Tax	£1,945	£2,077	£2,336	£2,601	£2,938	£11,897
Profit After Tax	£1,575	£1,683	£1,892	£2,107	£2,380	£9,637
Change In Property Value	£4,000	£4,080	£8,323	£10,820	£11,361	£38,585
Net Return	£5,575	£5,763	£10,215	£12,927	£13,741	£48,221
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	9%	9%	17%	21%	23%	79%

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