Flat
BS1
2 beds
2 baths
Gaol Ferry Steps, Bristol BS1
South West, England · BS1
View property listing
Initial Investment
£242,250First YearProfit From Rental Income
£28,984
↗ 12%After 5 Years
Change In Property Value
£139,869
↗ 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 | £40,452 | £41,059 | £42,085 | £43,137 | £44,432 | £211,165 |
| Total Expenses | £34,810 | £34,916 | £35,062 | £35,211 | £35,383 | £175,382 |
| Profit Before Tax | £5,642 | £6,143 | £7,023 | £7,926 | £9,048 | £35,783 |
| Profit After Tax | £4,570 | £4,975 | £5,689 | £6,420 | £7,329 | £28,984 |
| Change In Property Value | £14,500 | £14,790 | £30,172 | £39,223 | £41,184 | £139,869 |
| Net Return | £19,070 | £19,765 | £35,861 | £45,643 | £48,514 | £168,853 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 8% | 8% | 15% | 19% | 20% | 70% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change