Flat BS1 1 bed 1 bath

Hannover Quay, Bristol BS1

South West, England · BS1

Initial Investment

First Year

£76,000First Year

Profit From Rental Income

After 5 Years

£4,479

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£48,231

↗ 19%After 5 Years

Return On Investment

69%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,956	£14,165	£14,519	£14,882	£15,329	£72,852
Total Expenses	£13,314	£13,381	£13,460	£13,540	£13,627	£67,322
Profit Before Tax	£642	£784	£1,060	£1,343	£1,702	£5,530
Profit After Tax	£520	£635	£858	£1,088	£1,378	£4,479
Change In Property Value	£5,000	£5,100	£10,404	£13,525	£14,201	£48,231
Net Return	£5,520	£5,735	£11,262	£14,613	£15,580	£52,710
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	7%	8%	15%	19%	20%	69%

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