Flat
BS1
1 bed
1 bath
Cathedral Walk, Bristol BS1
South West, England · BS1
View property listing
Initial Investment
£54,700First YearProfit From Rental Income
£745
↗ 1%After 5 Years
Change In Property Value
£34,533
↗ 19%After 5 Years
Return On Investment
64%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,984 | £10,134 | £10,387 | £10,647 | £10,966 | £52,118 |
| Total Expenses | £10,100 | £10,161 | £10,229 | £10,299 | £10,374 | £51,164 |
| Profit Before Tax | £-116 | £-27 | £158 | £347 | £592 | £954 |
| Profit After Tax | £-116 | £-27 | £128 | £281 | £480 | £745 |
| Change In Property Value | £3,580 | £3,652 | £7,449 | £9,684 | £10,168 | £34,533 |
| Net Return | £3,464 | £3,624 | £7,577 | £9,965 | £10,648 | £35,278 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 1% |
| Total Net Return (%) | 6% | 7% | 14% | 18% | 19% | 64% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change