Flat
BS1
1 bed
1 bath
Gas Ferry Road, Bristol BS1
South West, England · BS1
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£11,696
↗ 15%After 5 Years
Change In Property Value
£52,616
↗ 21%After 5 Years
Return On Investment
85%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,956 | £14,165 | £14,378 | £14,737 | £15,106 | £72,342 |
| Total Expenses | £11,439 | £11,510 | £11,573 | £11,650 | £11,730 | £57,902 |
| Profit Before Tax | £2,517 | £2,655 | £2,805 | £3,087 | £3,376 | £14,440 |
| Profit After Tax | £2,038 | £2,151 | £2,272 | £2,500 | £2,734 | £11,696 |
| Change In Property Value | £5,000 | £10,200 | £13,260 | £13,923 | £10,233 | £52,616 |
| Net Return | £7,038 | £12,351 | £15,532 | £16,423 | £12,968 | £64,313 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 9% | 16% | 20% | 22% | 17% | 85% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change