Flat
BS1
2 beds
2 baths
St Giles Court, Small Street, Bristol, Bristol BS1
South West, England · BS1
View property listing
Initial Investment
£86,500First YearProfit From Rental Income
£14,090
↗ 16%After 5 Years
Change In Property Value
£58,930
↗ 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 | £15,624 | £15,858 | £16,096 | £16,499 | £16,911 | £80,988 |
| Total Expenses | £12,571 | £12,645 | £12,710 | £12,792 | £12,876 | £63,593 |
| Profit Before Tax | £3,053 | £3,214 | £3,387 | £3,707 | £4,036 | £17,395 |
| Profit After Tax | £2,473 | £2,603 | £2,743 | £3,003 | £3,269 | £14,090 |
| Change In Property Value | £5,600 | £11,424 | £14,851 | £15,594 | £11,461 | £58,930 |
| Net Return | £8,073 | £14,027 | £17,594 | £18,596 | £14,730 | £73,020 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 9% | 16% | 20% | 21% | 17% | 84% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change