Flat BS1 3 beds 2 baths

Millennium Promenade, Invicta Millennium Promenade BS1

South West, England · BS1

Initial Investment

First Year

£196,750First Year

Profit From Rental Income

After 5 Years

£22,291

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£114,789

↗ 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	£33,204	£33,702	£34,545	£35,408	£36,470	£173,329
Total Expenses	£28,927	£29,023	£29,150	£29,280	£29,429	£145,809
Profit Before Tax	£4,277	£4,679	£5,395	£6,128	£7,041	£27,520
Profit After Tax	£3,464	£3,790	£4,370	£4,964	£5,703	£22,291
Change In Property Value	£11,900	£12,138	£24,762	£32,190	£33,799	£114,789
Net Return	£15,364	£15,928	£29,131	£37,154	£39,503	£137,080
Return From Rental Income (%)	2%	2%	2%	3%	3%	11%
Total Net Return (%)	8%	8%	15%	19%	20%	70%

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