Flat BS1 2 beds 2 baths

Broad Weir, Horizon Broad Weir BS1

South West, England · BS1

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£7,040

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£57,877

↗ 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	£16,740	£16,991	£17,416	£17,851	£18,387	£87,385
Total Expenses	£15,577	£15,648	£15,733	£15,820	£15,917	£78,694
Profit Before Tax	£1,164	£1,343	£1,683	£2,031	£2,470	£8,691
Profit After Tax	£942	£1,088	£1,363	£1,645	£2,001	£7,040
Change In Property Value	£6,000	£6,120	£12,485	£16,230	£17,042	£57,877
Net Return	£6,942	£7,208	£13,848	£17,875	£19,043	£64,916
Return From Rental Income (%)	1%	1%	1%	2%	2%	8%
Total Net Return (%)	7%	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