Flat BS1 1 bed 1 bath

Bradley House, 10 Carmen Beckford Street, Bristol, Bristol, Gb BS1

South West, England · BS1

Initial Investment

First Year

£73,000First Year

Profit From Rental Income

After 5 Years

£3,940

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£46,301

↗ 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	£13,392	£13,593	£13,933	£14,281	£14,709	£69,908
Total Expenses	£12,861	£12,927	£13,004	£13,083	£13,168	£65,044
Profit Before Tax	£531	£666	£928	£1,198	£1,541	£4,864
Profit After Tax	£430	£539	£752	£970	£1,248	£3,940
Change In Property Value	£4,800	£4,896	£9,988	£12,984	£13,633	£46,301
Net Return	£5,230	£5,435	£10,740	£13,955	£14,882	£50,241
Return From Rental Income (%)	1%	1%	1%	1%	2%	5%
Total Net Return (%)	7%	7%	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