Flat BS1 1 bed 1 bath

Colston Street, Bristol BS1

South West, England · BS1

Initial Investment

First Year

£64,000First Year

Profit From Rental Income

After 5 Years

£2,413

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£40,514

↗ 19%After 5 Years

Return On Investment

67%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,724	£11,900	£12,197	£12,502	£12,877	£61,201
Total Expenses	£11,504	£11,568	£11,640	£11,715	£11,795	£58,222
Profit Before Tax	£220	£332	£557	£787	£1,082	£2,979
Profit After Tax	£178	£269	£451	£638	£877	£2,413
Change In Property Value	£4,200	£4,284	£8,739	£11,361	£11,929	£40,514
Net Return	£4,378	£4,553	£9,190	£11,999	£12,806	£42,927
Return From Rental Income (%)	0%	0%	1%	1%	1%	4%
Total Net Return (%)	7%	7%	14%	19%	20%	67%

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