Flat BS1 1 bed 1 bath

Canons Way, Bristol BS1

South West, England · BS1

Initial Investment

First Year

£70,000First Year

Profit From Rental Income

After 5 Years

£10,085

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£48,407

↗ 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	£12,840	£13,033	£13,228	£13,559	£13,898	£66,557
Total Expenses	£10,684	£10,754	£10,814	£10,889	£10,966	£54,106
Profit Before Tax	£2,156	£2,279	£2,414	£2,670	£2,932	£12,451
Profit After Tax	£1,746	£1,846	£1,955	£2,163	£2,375	£10,085
Change In Property Value	£4,600	£9,384	£12,199	£12,809	£9,415	£48,407
Net Return	£6,346	£11,230	£14,155	£14,972	£11,790	£58,492
Return From Rental Income (%)	2%	3%	3%	3%	3%	14%
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