Flat
BS1
1 bed
1 bath
Colston Street, Bristol BS1
South West, England · BS1
View property listing
Initial Investment
£66,250First YearProfit From Rental Income
£9,039
↗ 14%After 5 Years
Change In Property Value
£45,776
↗ 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 | £12,132 | £12,314 | £12,499 | £12,811 | £13,131 | £62,887 |
| Total Expenses | £10,211 | £10,279 | £10,339 | £10,412 | £10,487 | £51,728 |
| Profit Before Tax | £1,921 | £2,035 | £2,160 | £2,399 | £2,645 | £11,159 |
| Profit After Tax | £1,556 | £1,648 | £1,749 | £1,943 | £2,142 | £9,039 |
| Change In Property Value | £4,350 | £8,874 | £11,536 | £12,113 | £8,903 | £45,776 |
| Net Return | £5,906 | £10,522 | £13,286 | £14,056 | £11,045 | £54,815 |
| 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