Flat
BS1
1 bed
1 bath
Charlotte Street, Bristol BS1
South West, England · BS1
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£15,701
↗ 17%After 5 Years
Change In Property Value
£63,140
↗ 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 | £16,740 | £16,991 | £17,246 | £17,677 | £18,119 | £86,773 |
| Total Expenses | £13,327 | £13,402 | £13,468 | £13,553 | £13,640 | £67,389 |
| Profit Before Tax | £3,414 | £3,589 | £3,778 | £4,124 | £4,479 | £19,384 |
| Profit After Tax | £2,765 | £2,907 | £3,060 | £3,341 | £3,628 | £15,701 |
| Change In Property Value | £6,000 | £12,240 | £15,912 | £16,708 | £12,280 | £63,140 |
| Net Return | £8,765 | £15,147 | £18,972 | £20,048 | £15,908 | £78,841 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 9% | 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