Flat BS1 1 bed 1 bath

Deanery Road, Bristol BS1

South West, England · BS1

Initial Investment

First Year

£77,750First Year

Profit From Rental Income

After 5 Years

£21,371

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£49,195

↗ 19%After 5 Years

Return On Investment

91%

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	£19,056	£19,342	£19,825	£20,321	£20,931	£99,475
Total Expenses	£14,428	£14,512	£14,612	£14,714	£14,826	£73,091
Profit Before Tax	£4,628	£4,830	£5,214	£5,607	£6,104	£26,384
Profit After Tax	£3,749	£3,912	£4,223	£4,542	£4,945	£21,371
Change In Property Value	£5,100	£5,202	£10,612	£13,796	£14,485	£49,195
Net Return	£8,849	£9,114	£14,835	£18,337	£19,430	£70,566
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	11%	12%	19%	24%	25%	91%

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