Flat BS1 0 beds 1 bath

Millennium Promenade, Bristol BS1

South West, England · BS1

Initial Investment

First Year

£61,000First Year

Profit From Rental Income

After 5 Years

£1,873

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£38,585

↗ 19%After 5 Years

Return On Investment

66%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,160	£11,327	£11,611	£11,901	£12,258	£58,257
Total Expenses	£11,051	£11,114	£11,185	£11,258	£11,336	£55,944
Profit Before Tax	£109	£214	£426	£643	£922	£2,313
Profit After Tax	£88	£173	£345	£521	£747	£1,873
Change In Property Value	£4,000	£4,080	£8,323	£10,820	£11,361	£38,585
Net Return	£4,088	£4,253	£8,668	£11,341	£12,108	£40,458
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	7%	7%	14%	19%	20%	66%

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