Flat BS1 2 beds 2 baths

French Yard, Bristol, Avon BS1

South West, England · BS1

Initial Investment

First Year

£154,750First Year

Profit From Rental Income

After 5 Years

£16,092

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£91,638

↗ 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	£26,508	£26,906	£27,578	£28,268	£29,116	£138,375
Total Expenses	£23,496	£23,582	£23,692	£23,805	£23,933	£118,509
Profit Before Tax	£3,012	£3,323	£3,886	£4,462	£5,183	£19,866
Profit After Tax	£2,439	£2,692	£3,148	£3,615	£4,198	£16,092
Change In Property Value	£9,500	£9,690	£19,768	£25,698	£26,983	£91,638
Net Return	£11,939	£12,382	£22,915	£29,312	£31,181	£107,730
Return From Rental Income (%)	2%	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