Flat
BS1
2 beds
1 bath
Teller's Secret Lofthouse, - Broad Street, Bristol BS1
South West, England · BS1
View property listing
Initial Investment
£233,500First YearProfit From Rental Income
£27,704
↗ 12%After 5 Years
Change In Property Value
£135,046
↗ 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 | £39,060 | £39,646 | £40,637 | £41,653 | £42,903 | £203,898 |
| Total Expenses | £33,679 | £33,783 | £33,925 | £34,071 | £34,238 | £169,696 |
| Profit Before Tax | £5,382 | £5,863 | £6,712 | £7,582 | £8,664 | £34,203 |
| Profit After Tax | £4,359 | £4,749 | £5,437 | £6,142 | £7,018 | £27,704 |
| Change In Property Value | £14,000 | £14,280 | £29,131 | £37,871 | £39,764 | £135,046 |
| Net Return | £18,359 | £19,029 | £34,568 | £44,012 | £46,782 | £162,750 |
| 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