Flat
BS1
3 beds
2 baths
Millennium Promenade, Bristol BS1
South West, England · BS1
View property listing
Initial Investment
£196,750First YearProfit From Rental Income
£39,475
↗ 20%After 5 Years
Change In Property Value
£125,227
↗ 21%After 5 Years
Return On Investment
84%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £33,204 | £33,702 | £34,208 | £35,063 | £35,939 | £172,116 |
| Total Expenses | £24,465 | £24,564 | £24,656 | £24,783 | £24,914 | £123,382 |
| Profit Before Tax | £8,739 | £9,138 | £9,552 | £10,280 | £11,026 | £48,734 |
| Profit After Tax | £7,079 | £7,402 | £7,737 | £8,326 | £8,931 | £39,475 |
| Change In Property Value | £11,900 | £24,276 | £31,559 | £33,137 | £24,356 | £125,227 |
| Net Return | £18,979 | £31,678 | £39,296 | £41,463 | £33,286 | £164,702 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 10% | 16% | 20% | 21% | 17% | 84% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change