Flat BS1 1 bed 1 bath

Canada Way, Bristol, Somerset BS1

South West, England · BS1

Initial Investment

First Year

£50,200First Year

Profit From Rental Income

After 5 Years

£-59

↗ 0%After 5 Years

Change In Property Value

After 5 Years

£31,639

↗ 19%After 5 Years

Return On Investment

63%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,156	£9,293	£9,526	£9,764	£10,057	£47,796
Total Expenses	£9,422	£9,482	£9,548	£9,616	£9,688	£47,756
Profit Before Tax	£-266	£-189	£-23	£148	£369	£39
Profit After Tax	£-266	£-189	£-23	£120	£299	£-59
Change In Property Value	£3,280	£3,346	£6,825	£8,873	£9,316	£31,639
Net Return	£3,014	£3,157	£6,802	£8,992	£9,615	£31,580
Return From Rental Income (%)	-1%	0%	0%	0%	1%	0%
Total Net Return (%)	6%	6%	14%	18%	19%	63%

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