Flat BS1 1 bed 1 bath

St. David Mews, Bristol BS1

South West, England · BS1

Initial Investment

First Year

£61,000First Year

Profit From Rental Income

After 5 Years

£7,646

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£42,093

↗ 21%After 5 Years

Return On Investment

82%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,160	£11,327	£11,497	£11,785	£12,079	£57,849
Total Expenses	£9,551	£9,618	£9,676	£9,746	£9,818	£48,409
Profit Before Tax	£1,609	£1,710	£1,822	£2,038	£2,261	£9,440
Profit After Tax	£1,303	£1,385	£1,475	£1,651	£1,831	£7,646
Change In Property Value	£4,000	£8,160	£10,608	£11,138	£8,187	£42,093
Net Return	£5,303	£9,545	£12,083	£12,790	£10,018	£49,739
Return From Rental Income (%)	2%	2%	2%	3%	3%	13%
Total Net Return (%)	9%	16%	20%	21%	16%	82%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change