Flat BS15 1 bed 1 bath

Albany Street, Bristol BS15

South West, England · BS15

Initial Investment

First Year

£54,985First Year

Profit From Rental Income

After 5 Years

£10,259

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£37,873

↗ 21%After 5 Years

Return On Investment

88%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,160	£11,327	£11,497	£11,785	£12,079	£57,849
Total Expenses	£8,906	£8,973	£9,031	£9,101	£9,173	£45,184
Profit Before Tax	£2,254	£2,355	£2,467	£2,684	£2,906	£12,665
Profit After Tax	£1,826	£1,907	£1,998	£2,174	£2,354	£10,259
Change In Property Value	£3,599	£7,342	£9,545	£10,022	£7,366	£37,873
Net Return	£5,425	£9,249	£11,543	£12,195	£9,720	£48,132
Return From Rental Income (%)	3%	3%	4%	4%	4%	19%
Total Net Return (%)	10%	17%	21%	22%	18%	88%

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