Flat BS1 2 beds 2 baths

Guinea Street, Bristol, Somerset BS1

South West, England · BS1

Initial Investment

First Year

£124,650First Year

Profit From Rental Income

After 5 Years

£22,877

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£81,871

↗ 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	£21,708	£22,034	£22,364	£22,923	£23,496	£112,525
Total Expenses	£16,687	£16,769	£16,843	£16,941	£17,041	£84,282
Profit Before Tax	£5,021	£5,264	£5,521	£5,982	£6,455	£28,243
Profit After Tax	£4,067	£4,264	£4,472	£4,845	£5,229	£22,877
Change In Property Value	£7,780	£15,871	£20,633	£21,664	£15,923	£81,871
Net Return	£11,847	£20,135	£25,104	£26,510	£21,152	£104,748
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	10%	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