Flat BS1 2 beds 2 baths

Guinea Street, Bristol BS1

South West, England · BS1

Initial Investment

First Year

£137,250First Year

Profit From Rental Income

After 5 Years

£25,759

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£89,448

↗ 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	£23,712	£24,068	£24,429	£25,039	£25,665	£122,913
Total Expenses	£18,046	£18,131	£18,208	£18,311	£18,416	£91,113
Profit Before Tax	£5,666	£5,937	£6,220	£6,728	£7,249	£31,801
Profit After Tax	£4,590	£4,809	£5,039	£5,450	£5,872	£25,759
Change In Property Value	£8,500	£17,340	£22,542	£23,669	£17,397	£89,448
Net Return	£13,090	£22,149	£27,581	£29,119	£23,268	£115,206
Return From Rental Income (%)	3%	4%	4%	4%	4%	19%
Total Net Return (%)	10%	16%	20%	21%	17%	84%

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