Flat
BS1
1 bed
1 bath
Victoria Street, Bristol BS1
South West, England · BS1
View property listing
Initial Investment
£65,500First YearProfit From Rental Income
£30,059
↗ 46%After 5 Years
Change In Property Value
£41,478
↗ 19%After 5 Years
Return On Investment
109%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £19,200 | £19,488 | £19,975 | £20,475 | £21,089 | £100,227 |
| Total Expenses | £12,450 | £12,525 | £12,617 | £12,710 | £12,814 | £63,117 |
| Profit Before Tax | £6,750 | £6,963 | £7,359 | £7,764 | £8,274 | £37,110 |
| Profit After Tax | £5,467 | £5,640 | £5,960 | £6,289 | £6,702 | £30,059 |
| Change In Property Value | £4,300 | £4,386 | £8,947 | £11,632 | £12,213 | £41,478 |
| Net Return | £9,767 | £10,026 | £14,908 | £17,921 | £18,915 | £71,538 |
| Return From Rental Income (%) | 8% | 9% | 9% | 10% | 10% | 46% |
| Total Net Return (%) | 15% | 15% | 23% | 27% | 29% | 109% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change