Flat BS1 1 bed 1 bath

St. David Mews, Bristol BS1

South West, England · BS1

Initial Investment

First Year

£72,400First Year

Profit From Rental Income

After 5 Years

£10,721

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£50,091

↗ 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	£13,284	£13,483	£13,686	£14,028	£14,378	£68,859
Total Expenses	£10,986	£11,056	£11,117	£11,193	£11,271	£55,623
Profit Before Tax	£2,298	£2,427	£2,568	£2,834	£3,107	£13,235
Profit After Tax	£1,861	£1,966	£2,080	£2,296	£2,517	£10,721
Change In Property Value	£4,760	£9,710	£12,624	£13,255	£9,742	£50,091
Net Return	£6,621	£11,677	£14,704	£15,551	£12,259	£60,811
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