Flat BS1 3 beds 2 baths

B.05.06 Mcarthur's Yard, Gas Ferry Road, Bristol BS1

South West, England · BS1

Initial Investment

First Year

£219,500First Year

Profit From Rental Income

After 5 Years

£25,638

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£127,329

↗ 19%After 5 Years

Return On Investment

70%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£36,828	£37,380	£38,315	£39,273	£40,451	£192,247
Total Expenses	£31,868	£31,970	£32,106	£32,246	£32,406	£160,595
Profit Before Tax	£4,960	£5,411	£6,209	£7,027	£8,045	£31,652
Profit After Tax	£4,017	£4,383	£5,029	£5,692	£6,516	£25,638
Change In Property Value	£13,200	£13,464	£27,467	£35,707	£37,492	£127,329
Net Return	£17,217	£17,847	£32,496	£41,399	£44,008	£152,967
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	8%	8%	15%	19%	20%	70%

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