Flat BS1 1 bed 1 bath

Canada Way, Bristol BS1

South West, England · BS1

Initial Investment

First Year

£52,000First Year

Profit From Rental Income

After 5 Years

£285

↗ 1%After 5 Years

Change In Property Value

After 5 Years

£32,797

↗ 19%After 5 Years

Return On Investment

64%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,492	£9,634	£9,875	£10,122	£10,426	£49,550
Total Expenses	£9,694	£9,754	£9,821	£9,890	£9,963	£49,122
Profit Before Tax	£-202	£-120	£54	£232	£463	£428
Profit After Tax	£-202	£-120	£44	£188	£375	£285
Change In Property Value	£3,400	£3,468	£7,075	£9,197	£9,657	£32,797
Net Return	£3,198	£3,348	£7,118	£9,385	£10,032	£33,082
Return From Rental Income (%)	0%	0%	0%	0%	1%	1%
Total Net Return (%)	6%	6%	14%	18%	19%	64%

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