Flat
BS1
1 bed
1 bath
Kings Quarter Apartments, 12 Charles Street, Bristol, Gb BS1
South West, England · BS1
View property listing
Initial Investment
£25,000First YearProfit From Rental Income
£-5,341
↘ -21%After 5 Years
Change In Property Value
£15,434
↗ 19%After 5 Years
Return On Investment
40%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,464 | £4,531 | £4,644 | £4,760 | £4,903 | £23,303 |
| Total Expenses | £5,620 | £5,673 | £5,727 | £5,783 | £5,840 | £28,644 |
| Profit Before Tax | £-1,156 | £-1,142 | £-1,083 | £-1,023 | £-937 | £-5,341 |
| Profit After Tax | £-1,156 | £-1,142 | £-1,083 | £-1,023 | £-937 | £-5,341 |
| Change In Property Value | £1,600 | £1,632 | £3,329 | £4,328 | £4,544 | £15,434 |
| Net Return | £444 | £490 | £2,246 | £3,306 | £3,608 | £10,093 |
| Return From Rental Income (%) | -5% | -5% | -4% | -4% | -4% | -21% |
| Total Net Return (%) | 2% | 2% | 9% | 13% | 14% | 40% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change