Flat
BS1
1 bed
1 bath
Cathedral Walk, Bristol BS1
South West, England · BS1
View property listing
Initial Investment
£54,700First YearProfit From Rental Income
£5,939
↗ 11%After 5 Years
Change In Property Value
£37,673
↗ 21%After 5 Years
Return On Investment
80%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,984 | £10,134 | £10,286 | £10,543 | £10,806 | £51,753 |
| Total Expenses | £8,758 | £8,823 | £8,879 | £8,946 | £9,015 | £44,421 |
| Profit Before Tax | £1,226 | £1,311 | £1,407 | £1,596 | £1,791 | £7,332 |
| Profit After Tax | £993 | £1,062 | £1,140 | £1,293 | £1,451 | £5,939 |
| Change In Property Value | £3,580 | £7,303 | £9,494 | £9,969 | £7,327 | £37,673 |
| Net Return | £4,573 | £8,365 | £10,634 | £11,262 | £8,778 | £43,612 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 8% | 15% | 19% | 21% | 16% | 80% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change