Flat BS5 1 bed 1 bath

Church Road, St. George, Bristol BS5

South West, England · BS5

Initial Investment

First Year

£53,500First Year

Profit From Rental Income

After 5 Years

£10,046

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£33,761

↗ 19%After 5 Years

Return On Investment

82%

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	£12,252	£12,436	£12,747	£13,065	£13,457	£63,957
Total Expenses	£10,168	£10,233	£10,307	£10,382	£10,464	£51,555
Profit Before Tax	£2,084	£2,203	£2,440	£2,683	£2,993	£12,402
Profit After Tax	£1,688	£1,784	£1,976	£2,173	£2,424	£10,046
Change In Property Value	£3,500	£3,570	£7,283	£9,468	£9,941	£33,761
Net Return	£5,188	£5,354	£9,259	£11,641	£12,365	£43,807
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	10%	10%	17%	22%	23%	82%

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