Flat BS1 2 beds 1 bath

Park Row, Bristol BS1

South West, England · BS1

Initial Investment

First Year

£102,250First Year

Profit From Rental Income

After 5 Years

£8,320

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£62,700

↗ 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	£18,132	£18,404	£18,864	£19,336	£19,916	£94,651
Total Expenses	£16,708	£16,781	£16,870	£16,961	£17,061	£84,380
Profit Before Tax	£1,424	£1,623	£1,994	£2,375	£2,854	£10,271
Profit After Tax	£1,154	£1,315	£1,615	£1,924	£2,312	£8,320
Change In Property Value	£6,500	£6,630	£13,525	£17,583	£18,462	£62,700
Net Return	£7,654	£7,945	£15,141	£19,506	£20,774	£71,020
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	7%	8%	15%	19%	20%	69%

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