Flat
BS1
2 beds
2 baths
Balmoral House, Canons Way, Bristol BS1
South West, England · BS1
View property listing
Initial Investment
£83,000First YearProfit From Rental Income
£5,513
↗ 7%After 5 Years
Change In Property Value
£52,089
↗ 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 | £15,072 | £15,298 | £15,681 | £16,073 | £16,555 | £78,678 |
| Total Expenses | £14,219 | £14,288 | £14,369 | £14,452 | £14,543 | £71,872 |
| Profit Before Tax | £853 | £1,010 | £1,311 | £1,620 | £2,012 | £6,806 |
| Profit After Tax | £691 | £818 | £1,062 | £1,312 | £1,629 | £5,513 |
| Change In Property Value | £5,400 | £5,508 | £11,236 | £14,607 | £15,338 | £52,089 |
| Net Return | £6,091 | £6,326 | £12,298 | £15,920 | £16,967 | £57,602 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 7% | 8% | 15% | 19% | 20% | 69% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change