Flat BS1 3 beds 2 baths

C.01.06 Mcarthur's Yard, Gas Ferry Road, Bristol BS1

South West, England · BS1

Initial Investment

First Year

£55,810First Year

Profit From Rental Income

After 5 Years

£987

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£35,247

↗ 19%After 5 Years

Return On Investment

65%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,200	£10,353	£10,612	£10,877	£11,203	£53,245
Total Expenses	£10,269	£10,330	£10,399	£10,469	£10,544	£52,011
Profit Before Tax	£-69	£23	£213	£408	£659	£1,234
Profit After Tax	£-69	£19	£173	£330	£534	£987
Change In Property Value	£3,654	£3,727	£7,603	£9,884	£10,378	£35,247
Net Return	£3,585	£3,746	£7,776	£10,215	£10,912	£36,234
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	6%	7%	14%	18%	20%	65%

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