Flat BS6 2 beds 1 bath

Redland Park, Bristol BS6

South West, England · BS6

Initial Investment

First Year

£154,750First Year

Profit From Rental Income

After 5 Years

£39,929

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£91,638

↗ 19%After 5 Years

Return On Investment

85%

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	£32,772	£33,264	£34,095	£34,948	£35,996	£171,074
Total Expenses	£24,123	£24,218	£24,344	£24,473	£24,621	£121,779
Profit Before Tax	£8,649	£9,046	£9,751	£10,474	£11,375	£49,295
Profit After Tax	£7,006	£7,327	£7,898	£8,484	£9,214	£39,929
Change In Property Value	£9,500	£9,690	£19,768	£25,698	£26,983	£91,638
Net Return	£16,506	£17,017	£27,666	£34,182	£36,197	£131,568
Return From Rental Income (%)	5%	5%	5%	5%	6%	26%
Total Net Return (%)	11%	11%	18%	22%	23%	85%

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