Flat BS1 1 bed 1 bath

Apollo Apartments, 30-38 Baldwin Street, Bristol BS1

South West, England · BS1

Initial Investment

First Year

£56,500First Year

Profit From Rental Income

After 5 Years

£6,427

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£38,936

↗ 21%After 5 Years

Return On Investment

80%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,320	£10,475	£10,632	£10,898	£11,170	£53,495
Total Expenses	£8,984	£9,050	£9,107	£9,175	£9,245	£45,561
Profit Before Tax	£1,336	£1,425	£1,525	£1,723	£1,925	£7,934
Profit After Tax	£1,082	£1,154	£1,236	£1,395	£1,559	£6,427
Change In Property Value	£3,700	£7,548	£9,812	£10,303	£7,573	£38,936
Net Return	£4,782	£8,702	£11,048	£11,698	£9,132	£45,363
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	8%	15%	20%	21%	16%	80%

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