Flat BS1 2 beds 2 baths

Caledonian Road, Bristol BS1

South West, England · BS1

Initial Investment

First Year

£163,500First Year

Profit From Rental Income

After 5 Years

£43,904

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£96,461

↗ 19%After 5 Years

Return On Investment

86%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£37,356	£37,916	£38,864	£39,836	£41,031	£195,003
Total Expenses	£27,808	£27,962	£28,147	£28,337	£28,547	£140,802
Profit Before Tax	£9,548	£9,955	£10,717	£11,498	£12,484	£54,202
Profit After Tax	£7,734	£8,063	£8,681	£9,314	£10,112	£43,904
Change In Property Value	£10,000	£10,200	£20,808	£27,050	£28,403	£96,461
Net Return	£17,734	£18,263	£29,489	£36,364	£38,515	£140,365
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	11%	11%	18%	22%	24%	86%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change