Flat BS1 2 beds 2 baths

The General, Bristol BS1

South West, England · BS1

Initial Investment

First Year

£175,750First Year

Profit From Rental Income

After 5 Years

£19,192

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£103,214

↗ 19%After 5 Years

Return On Investment

70%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£29,856	£30,304	£31,061	£31,838	£32,793	£155,852
Total Expenses	£26,212	£26,303	£26,421	£26,543	£26,681	£132,159
Profit Before Tax	£3,644	£4,001	£4,640	£5,295	£6,112	£23,693
Profit After Tax	£2,952	£3,241	£3,759	£4,289	£4,951	£19,192
Change In Property Value	£10,700	£10,914	£22,265	£28,944	£30,391	£103,214
Net Return	£13,652	£14,155	£26,023	£33,233	£35,342	£122,405
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	8%	8%	15%	19%	20%	70%

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