Flat
BS1
2 beds
1 bath
Ferry Street, Bristol BS1
South West, England · BS1
View property listing
Initial Investment
£79,500First YearProfit From Rental Income
£12,479
↗ 16%After 5 Years
Change In Property Value
£54,721
↗ 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 | £14,508 | £14,726 | £14,947 | £15,320 | £15,703 | £75,203 |
| Total Expenses | £11,816 | £11,888 | £11,951 | £12,030 | £12,111 | £59,797 |
| Profit Before Tax | £2,692 | £2,838 | £2,995 | £3,290 | £3,592 | £15,406 |
| Profit After Tax | £2,180 | £2,298 | £2,426 | £2,665 | £2,909 | £12,479 |
| Change In Property Value | £5,200 | £10,608 | £13,790 | £14,480 | £10,643 | £54,721 |
| Net Return | £7,380 | £12,906 | £16,217 | £17,145 | £13,552 | £67,200 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| 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