Flat
BS1
0 beds
1 bath
The Gold Penny, - Broad Street, Bristol BS1
South West, England · BS1
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£26,038
↗ 34%After 5 Years
Change In Property Value
£48,231
↗ 19%After 5 Years
Return On Investment
98%
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 | £18,672 | £18,952 | £19,426 | £19,912 | £20,509 | £97,470 |
| Total Expenses | £12,932 | £12,986 | £13,058 | £13,132 | £13,216 | £65,325 |
| Profit Before Tax | £5,740 | £5,966 | £6,368 | £6,780 | £7,293 | £32,146 |
| Profit After Tax | £4,649 | £4,832 | £5,158 | £5,491 | £5,907 | £26,038 |
| Change In Property Value | £5,000 | £5,100 | £10,404 | £13,525 | £14,201 | £48,231 |
| Net Return | £9,649 | £9,932 | £15,562 | £19,017 | £20,109 | £74,269 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 34% |
| Total Net Return (%) | 13% | 13% | 20% | 25% | 26% | 98% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change