Flat
BS1
1 bed
1 bath
Gaol Ferry Steps, Bristol BS1
South West, England · BS1
View property listing
Initial Investment
£82,300First YearProfit From Rental Income
£5,377
↗ 7%After 5 Years
Change In Property Value
£51,703
↗ 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 | £14,952 | £15,176 | £15,556 | £15,945 | £16,423 | £78,051 |
| Total Expenses | £14,128 | £14,197 | £14,277 | £14,360 | £14,451 | £71,413 |
| Profit Before Tax | £824 | £980 | £1,278 | £1,584 | £1,972 | £6,639 |
| Profit After Tax | £667 | £794 | £1,035 | £1,283 | £1,598 | £5,377 |
| Change In Property Value | £5,360 | £5,467 | £11,153 | £14,499 | £15,224 | £51,703 |
| Net Return | £6,027 | £6,261 | £12,188 | £15,782 | £16,821 | £57,080 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 7% | 8% | 15% | 19% | 20% | 69% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change