Flat BS1 1 bed 1 bath

Gaol Ferry Steps, Bristol BS1

South West, England · BS1

Initial Investment

First Year

£82,300First Year

Profit From Rental Income

After 5 Years

£22,525

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£51,703

↗ 19%After 5 Years

Return On Investment

90%

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	£20,016	£20,316	£20,824	£21,345	£21,985	£104,486
Total Expenses	£15,137	£15,224	£15,329	£15,436	£15,553	£76,678
Profit Before Tax	£4,880	£5,092	£5,496	£5,909	£6,432	£27,809
Profit After Tax	£3,952	£4,125	£4,451	£4,786	£5,210	£22,525
Change In Property Value	£5,360	£5,467	£11,153	£14,499	£15,224	£51,703
Net Return	£9,312	£9,592	£15,604	£19,285	£20,434	£74,228
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	11%	12%	19%	23%	25%	90%

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