Flat BS1 1 bed 1 bath

Baldwin Street, Bristol BS1

South West, England · BS1

Initial Investment

First Year

£64,000First Year

Profit From Rental Income

After 5 Years

£8,474

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£44,198

↗ 21%After 5 Years

Return On Investment

82%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,724	£11,900	£12,078	£12,380	£12,690	£60,772
Total Expenses	£9,929	£9,997	£10,056	£10,128	£10,201	£50,310
Profit Before Tax	£1,795	£1,903	£2,023	£2,253	£2,489	£10,462
Profit After Tax	£1,454	£1,542	£1,638	£1,825	£2,016	£8,474
Change In Property Value	£4,200	£8,568	£11,138	£11,695	£8,596	£44,198
Net Return	£5,654	£10,110	£12,777	£13,520	£10,612	£52,672
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	9%	16%	20%	21%	17%	82%

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