Flat BS2 2 beds 1 bath

West Street, St. Philips, Bristol BS2

South West, England · BS2

Initial Investment

First Year

£61,000First Year

Profit From Rental Income

After 5 Years

£19,890

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£42,093

↗ 21%After 5 Years

Return On Investment

102%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,400	£14,616	£14,835	£15,206	£15,586	£74,644
Total Expenses	£9,875	£9,947	£10,010	£10,088	£10,169	£50,089
Profit Before Tax	£4,525	£4,669	£4,826	£5,118	£5,417	£24,555
Profit After Tax	£3,665	£3,782	£3,909	£4,145	£4,388	£19,890
Change In Property Value	£4,000	£8,160	£10,608	£11,138	£8,187	£42,093
Net Return	£7,665	£11,942	£14,517	£15,284	£12,575	£61,983
Return From Rental Income (%)	6%	6%	6%	7%	7%	33%
Total Net Return (%)	13%	20%	24%	25%	21%	102%

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