Flat BS1 2 beds 1 bath

Somerset Street, Redcliffe, Bristol BS1

South West, England · BS1

Initial Investment

First Year

£65,500First Year

Profit From Rental Income

After 5 Years

£8,866

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£45,250

↗ 21%After 5 Years

Return On Investment

83%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,000	£12,180	£12,363	£12,672	£12,989	£62,203
Total Expenses	£10,118	£10,186	£10,245	£10,318	£10,392	£51,258
Profit Before Tax	£1,882	£1,994	£2,118	£2,354	£2,597	£10,945
Profit After Tax	£1,525	£1,615	£1,715	£1,907	£2,103	£8,866
Change In Property Value	£4,300	£8,772	£11,404	£11,974	£8,801	£45,250
Net Return	£5,825	£10,387	£13,119	£13,881	£10,904	£54,116
Return From Rental Income (%)	2%	2%	3%	3%	3%	14%
Total Net Return (%)	9%	16%	20%	21%	17%	83%

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