Flat BS1 1 bed 1 bath

Canada Way, Bristol BS1

South West, England · BS1

Initial Investment

First Year

£52,000First Year

Profit From Rental Income

After 5 Years

£5,252

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£35,779

↗ 21%After 5 Years

Return On Investment

79%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,492	£9,634	£9,779	£10,023	£10,274	£49,203
Total Expenses	£8,419	£8,483	£8,539	£8,605	£8,673	£42,718
Profit Before Tax	£1,073	£1,151	£1,240	£1,418	£1,601	£6,484
Profit After Tax	£869	£932	£1,005	£1,149	£1,297	£5,252
Change In Property Value	£3,400	£6,936	£9,017	£9,468	£6,959	£35,779
Net Return	£4,269	£7,868	£10,021	£10,617	£8,256	£41,031
Return From Rental Income (%)	2%	2%	2%	2%	2%	10%
Total Net Return (%)	8%	15%	19%	20%	16%	79%

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