Flat BS1 1 bed 1 bath

Hannover Quay, Bristol BS1

South West, England · BS1

Initial Investment

First Year

£107,500First Year

Profit From Rental Income

After 5 Years

£9,106

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£65,594

↗ 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	£18,972	£19,257	£19,738	£20,231	£20,838	£99,036
Total Expenses	£17,387	£17,461	£17,552	£17,645	£17,749	£87,794
Profit Before Tax	£1,585	£1,795	£2,186	£2,586	£3,090	£11,242
Profit After Tax	£1,284	£1,454	£1,770	£2,095	£2,503	£9,106
Change In Property Value	£6,800	£6,936	£14,149	£18,394	£19,314	£65,594
Net Return	£8,084	£8,390	£15,920	£20,489	£21,817	£74,700
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	8%	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