Flat BS1 3 beds 3 baths

Custom House, Bristol BS1

South West, England · BS1

Initial Investment

First Year

£172,250First Year

Profit From Rental Income

After 5 Years

£18,652

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£101,284

↗ 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	£29,292	£29,731	£30,475	£31,237	£32,174	£152,908
Total Expenses	£25,759	£25,849	£25,966	£26,086	£26,222	£129,881
Profit Before Tax	£3,533	£3,883	£4,509	£5,151	£5,951	£23,027
Profit After Tax	£2,862	£3,145	£3,652	£4,172	£4,821	£18,652
Change In Property Value	£10,500	£10,710	£21,848	£28,403	£29,823	£101,284
Net Return	£13,362	£13,855	£25,501	£32,575	£34,644	£119,936
Return From Rental Income (%)	2%	2%	2%	2%	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