Flat BS3 1 bed 1 bath

Cannon Street, Bedminster, Bristol BS3

South West, England · BS3

Initial Investment

First Year

£52,000First Year

Profit From Rental Income

After 5 Years

£8,886

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£32,797

↗ 19%After 5 Years

Return On Investment

80%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,736	£11,912	£12,210	£12,515	£12,891	£61,264
Total Expenses	£9,918	£9,982	£10,055	£10,129	£10,209	£50,293
Profit Before Tax	£1,818	£1,930	£2,155	£2,386	£2,681	£10,970
Profit After Tax	£1,472	£1,563	£1,746	£1,933	£2,172	£8,886
Change In Property Value	£3,400	£3,468	£7,075	£9,197	£9,657	£32,797
Net Return	£4,872	£5,031	£8,820	£11,130	£11,829	£41,683
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	9%	10%	17%	21%	23%	80%

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