Flat BS1 2 beds 2 baths

Lewins Mead, Bristol, Somerset BS1

South West, England · BS1

Initial Investment

First Year

£100,500First Year

Profit From Rental Income

After 5 Years

£8,073

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£61,735

↗ 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	£17,856	£18,124	£18,577	£19,041	£19,613	£93,211
Total Expenses	£16,482	£16,554	£16,643	£16,733	£16,833	£83,244
Profit Before Tax	£1,374	£1,569	£1,934	£2,308	£2,780	£9,966
Profit After Tax	£1,113	£1,271	£1,567	£1,870	£2,252	£8,073
Change In Property Value	£6,400	£6,528	£13,317	£17,312	£18,178	£61,735
Net Return	£7,513	£7,799	£14,884	£19,182	£20,430	£69,808
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	7%	8%	15%	19%	20%	69%

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