Flat
BS1
1 bed
1 bath
The Half Angel, - Broad Street, Bristol BS1
South West, England · BS1
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£33,494
↗ 33%After 5 Years
Change In Property Value
£62,700
↗ 19%After 5 Years
Return On Investment
94%
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 | £24,276 | £24,640 | £25,256 | £25,888 | £26,664 | £126,724 |
| Total Expenses | £16,898 | £16,971 | £17,066 | £17,164 | £17,275 | £85,374 |
| Profit Before Tax | £7,378 | £7,670 | £8,190 | £8,724 | £9,389 | £41,350 |
| Profit After Tax | £5,976 | £6,212 | £6,634 | £7,066 | £7,605 | £33,494 |
| Change In Property Value | £6,500 | £6,630 | £13,525 | £17,583 | £18,462 | £62,700 |
| Net Return | £12,476 | £12,842 | £20,159 | £24,649 | £26,067 | £96,194 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 33% |
| Total Net Return (%) | 12% | 13% | 20% | 24% | 25% | 94% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change