Flat
BS1
2 beds
2 baths
Balmoral House, Canons Way, Bristol BS1
South West, England · BS1
View property listing
Initial Investment
£83,000First YearProfit From Rental Income
£13,307
↗ 16%After 5 Years
Change In Property Value
£56,826
↗ 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 | £15,072 | £15,298 | £15,528 | £15,916 | £16,314 | £78,127 |
| Total Expenses | £12,194 | £12,267 | £12,331 | £12,412 | £12,494 | £61,698 |
| Profit Before Tax | £2,878 | £3,031 | £3,197 | £3,504 | £3,820 | £16,429 |
| Profit After Tax | £2,331 | £2,455 | £2,589 | £2,838 | £3,094 | £13,307 |
| Change In Property Value | £5,400 | £11,016 | £14,321 | £15,037 | £11,052 | £56,826 |
| Net Return | £7,731 | £13,471 | £16,910 | £17,875 | £14,146 | £70,133 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 9% | 16% | 20% | 22% | 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