Flat BS3 1 bed 1 bath

Cannon Street, Bedminster, Bristol BS3

South West, England · BS3

Initial Investment

First Year

£52,000First Year

Profit From Rental Income

After 5 Years

£13,732

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£35,779

↗ 21%After 5 Years

Return On Investment

95%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,736	£11,912	£12,091	£12,393	£12,703	£60,835
Total Expenses	£8,643	£8,711	£8,770	£8,842	£8,916	£43,882
Profit Before Tax	£3,093	£3,201	£3,321	£3,551	£3,787	£16,953
Profit After Tax	£2,505	£2,593	£2,690	£2,876	£3,068	£13,732
Change In Property Value	£3,400	£6,936	£9,017	£9,468	£6,959	£35,779
Net Return	£5,905	£9,529	£11,707	£12,344	£10,026	£49,511
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
Total Net Return (%)	11%	18%	23%	24%	19%	95%

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