Flat BS1 3 beds 2 baths

Millennium Promenade, Invicta Millennium Promenade BS1

South West, England · BS1

Initial Investment

First Year

£196,750First Year

Profit From Rental Income

After 5 Years

£52,624

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£114,789

↗ 19%After 5 Years

Return On Investment

85%

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	£44,448	£45,115	£46,243	£47,399	£48,821	£232,025
Total Expenses	£32,996	£33,177	£33,396	£33,620	£33,868	£167,057
Profit Before Tax	£11,452	£11,938	£12,847	£13,779	£14,953	£64,968
Profit After Tax	£9,276	£9,670	£10,406	£11,161	£12,112	£52,624
Change In Property Value	£11,900	£12,138	£24,762	£32,190	£33,799	£114,789
Net Return	£21,176	£21,808	£35,167	£43,351	£45,911	£167,413
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	11%	11%	18%	22%	23%	85%

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