Flat
BS1
1 bed
1 bath
Cathedral Walk, Bristol BS1
South West, England · BS1
View property listing
Initial Investment
£61,000First YearProfit From Rental Income
£1,873
↗ 3%After 5 Years
Change In Property Value
£38,585
↗ 19%After 5 Years
Return On Investment
66%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,160 | £11,327 | £11,611 | £11,901 | £12,258 | £58,257 |
| Total Expenses | £11,051 | £11,114 | £11,185 | £11,258 | £11,336 | £55,944 |
| Profit Before Tax | £109 | £214 | £426 | £643 | £922 | £2,313 |
| Profit After Tax | £88 | £173 | £345 | £521 | £747 | £1,873 |
| Change In Property Value | £4,000 | £4,080 | £8,323 | £10,820 | £11,361 | £38,585 |
| Net Return | £4,088 | £4,253 | £8,668 | £11,341 | £12,108 | £40,458 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 3% |
| Total Net Return (%) | 7% | 7% | 14% | 19% | 20% | 66% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change