Flat BS1 1 bed 1 bath

Canons Way, Bristol BS1

South West, England · BS1

Initial Investment

First Year

£65,500First Year

Profit From Rental Income

After 5 Years

£2,660

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£41,478

↗ 19%After 5 Years

Return On Investment

67%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,000	£12,180	£12,484	£12,797	£13,181	£62,642
Total Expenses	£11,730	£11,794	£11,868	£11,943	£12,024	£59,358
Profit Before Tax	£270	£386	£617	£854	£1,157	£3,284
Profit After Tax	£219	£313	£500	£692	£937	£2,660
Change In Property Value	£4,300	£4,386	£8,947	£11,632	£12,213	£41,478
Net Return	£4,519	£4,699	£9,447	£12,323	£13,150	£44,138
Return From Rental Income (%)	0%	0%	1%	1%	1%	4%
Total Net Return (%)	7%	7%	14%	19%	20%	67%

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