Flat
BS1
1 bed
1 bath
Orchard Street, Bristol BS1
South West, England · BS1
View property listing
Initial Investment
£43,000First YearProfit From Rental Income
£2,813
↗ 7%After 5 Years
Change In Property Value
£29,465
↗ 21%After 5 Years
Return On Investment
75%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,812 | £7,929 | £8,048 | £8,249 | £8,456 | £40,494 |
| Total Expenses | £7,286 | £7,347 | £7,400 | £7,462 | £7,526 | £37,021 |
| Profit Before Tax | £526 | £582 | £648 | £787 | £930 | £3,473 |
| Profit After Tax | £426 | £471 | £525 | £638 | £753 | £2,813 |
| Change In Property Value | £2,800 | £5,712 | £7,426 | £7,797 | £5,731 | £29,465 |
| Net Return | £3,226 | £6,183 | £7,950 | £8,434 | £6,484 | £32,278 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 7% |
| Total Net Return (%) | 8% | 14% | 18% | 20% | 15% | 75% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change