Flat BS1 2 beds 2 baths

Hannover Quay, Bristol, Somerset BS1

South West, England · BS1

Initial Investment

First Year

£114,500First Year

Profit From Rental Income

After 5 Years

£20,534

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£75,768

↗ 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	£20,088	£20,389	£20,695	£21,213	£21,743	£104,128
Total Expenses	£15,592	£15,672	£15,744	£15,837	£15,933	£78,777
Profit Before Tax	£4,496	£4,717	£4,952	£5,375	£5,810	£25,351
Profit After Tax	£3,642	£3,821	£4,011	£4,354	£4,706	£20,534
Change In Property Value	£7,200	£14,688	£19,094	£20,049	£14,736	£75,768
Net Return	£10,842	£18,509	£23,105	£24,403	£19,442	£96,302
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
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