Flat
BS1
2 beds
2 baths
St Giles Court, Small Street, Bristol, Bristol BS1
South West, England · BS1
View property listing
Initial Investment
£86,500First YearProfit From Rental Income
£6,006
↗ 7%After 5 Years
Change In Property Value
£54,018
↗ 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 | £15,624 | £15,858 | £16,255 | £16,661 | £17,161 | £81,559 |
| Total Expenses | £14,671 | £14,741 | £14,823 | £14,908 | £15,001 | £74,144 |
| Profit Before Tax | £953 | £1,118 | £1,431 | £1,753 | £2,160 | £7,415 |
| Profit After Tax | £772 | £905 | £1,159 | £1,420 | £1,750 | £6,006 |
| Change In Property Value | £5,600 | £5,712 | £11,652 | £15,148 | £15,906 | £54,018 |
| Net Return | £6,372 | £6,617 | £12,812 | £16,568 | £17,656 | £60,025 |
| 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