Flat
BS1
1 bed
1 bath
Victoria Street, Bristol BS1
South West, England · BS1
View property listing
Initial Investment
£65,500First YearProfit From Rental Income
£8,866
↗ 14%After 5 Years
Change In Property Value
£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
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change