Flat BS1 1 bed 1 bath

Balmoral House, Canons Way, Bristol BS1

South West, England · BS1

Initial Investment

First Year

£58,000First Year

Profit From Rental Income

After 5 Years

£1,380

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£36,655

↗ 19%After 5 Years

Return On Investment

66%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,608	£10,767	£11,036	£11,312	£11,652	£55,375
Total Expenses	£10,599	£10,661	£10,731	£10,802	£10,879	£53,672
Profit Before Tax	£9	£106	£305	£510	£773	£1,703
Profit After Tax	£7	£86	£247	£413	£626	£1,380
Change In Property Value	£3,800	£3,876	£7,907	£10,279	£10,793	£36,655
Net Return	£3,807	£3,962	£8,154	£10,692	£11,419	£38,035
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	7%	7%	14%	18%	20%	66%

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