Flat BS1 2 beds 2 baths

Guinea Street, Bristol BS1

South West, England · BS1

Initial Investment

First Year

£135,500First Year

Profit From Rental Income

After 5 Years

£13,239

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£81,028

↗ 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	£23,436	£23,788	£24,382	£24,992	£25,742	£122,339
Total Expenses	£21,007	£21,088	£21,191	£21,296	£21,413	£105,995
Profit Before Tax	£2,429	£2,699	£3,192	£3,696	£4,328	£16,344
Profit After Tax	£1,967	£2,186	£2,585	£2,994	£3,506	£13,239
Change In Property Value	£8,400	£8,568	£17,479	£22,722	£23,858	£81,028
Net Return	£10,367	£10,754	£20,064	£25,716	£27,364	£94,266
Return From Rental Income (%)	1%	2%	2%	2%	3%	10%
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