Flat BS1 2 beds 1 bath

Berlington Court, Bristol BS1

South West, England · BS1

Initial Investment

First Year

£73,000First Year

Profit From Rental Income

After 5 Years

£10,868

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£50,512

↗ 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	£13,392	£13,593	£13,797	£14,142	£14,495	£69,419
Total Expenses	£11,061	£11,131	£11,193	£11,269	£11,347	£56,001
Profit Before Tax	£2,331	£2,462	£2,604	£2,873	£3,148	£13,417
Profit After Tax	£1,888	£1,994	£2,109	£2,327	£2,550	£10,868
Change In Property Value	£4,800	£9,792	£12,730	£13,366	£9,824	£50,512
Net Return	£6,688	£11,786	£14,839	£15,693	£12,374	£61,380
Return From Rental Income (%)	3%	3%	3%	3%	3%	15%
Total Net Return (%)	9%	16%	20%	21%	17%	84%

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