Flat BS1 2 beds 2 baths

Hannover Quay, Bristol BS1

South West, England · BS1

Initial Investment

First Year

£102,250First Year

Profit From Rental Income

After 5 Years

£17,704

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£68,401

↗ 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	£18,132	£18,404	£18,680	£19,147	£19,626	£93,989
Total Expenses	£14,270	£14,347	£14,416	£14,504	£14,595	£72,133
Profit Before Tax	£3,862	£4,057	£4,264	£4,643	£5,031	£21,856
Profit After Tax	£3,128	£3,286	£3,454	£3,761	£4,075	£17,704
Change In Property Value	£6,500	£13,260	£17,238	£18,100	£13,303	£68,401
Net Return	£9,628	£16,546	£20,692	£21,860	£17,378	£86,105
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	9%	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