Flat BS1 3 beds 2 baths

Merchants Quay, Bristol BS1

South West, England · BS1

Initial Investment

First Year

£191,500First Year

Profit From Rental Income

After 5 Years

£21,505

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£111,895

↗ 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	£32,364	£32,849	£33,671	£34,512	£35,548	£168,944
Total Expenses	£28,248	£28,342	£28,468	£28,596	£28,742	£142,395
Profit Before Tax	£4,116	£4,507	£5,203	£5,917	£6,806	£26,549
Profit After Tax	£3,334	£3,651	£4,215	£4,793	£5,513	£21,505
Change In Property Value	£11,600	£11,832	£24,137	£31,378	£32,947	£111,895
Net Return	£14,934	£15,483	£28,352	£36,171	£38,460	£133,400
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