Flat
BS1
1 bed
1 bath
Central Bristol Buy To Let, Bristol BS1
South West, England · BS1
View property listing
Initial Investment
£41,500First YearProfit From Rental Income
£-1,819
↘ -4%After 5 Years
Change In Property Value
£26,045
↗ 19%After 5 Years
Return On Investment
58%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,536 | £7,649 | £7,840 | £8,036 | £8,277 | £39,339 |
| Total Expenses | £8,110 | £8,167 | £8,229 | £8,293 | £8,359 | £41,158 |
| Profit Before Tax | £-574 | £-518 | £-389 | £-256 | £-82 | £-1,819 |
| Profit After Tax | £-574 | £-518 | £-389 | £-256 | £-82 | £-1,819 |
| Change In Property Value | £2,700 | £2,754 | £5,618 | £7,304 | £7,669 | £26,045 |
| Net Return | £2,126 | £2,236 | £5,229 | £7,047 | £7,587 | £24,226 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -4% |
| Total Net Return (%) | 5% | 5% | 13% | 17% | 18% | 58% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change