Flat
BS1
1 bed
1 bath
French Yard, Bristol BS1
South West, England · BS1
View property listing
Initial Investment
£79,500First YearProfit From Rental Income
£21,827
↗ 27%After 5 Years
Change In Property Value
£50,160
↗ 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 | £19,428 | £19,719 | £20,212 | £20,718 | £21,339 | £101,417 |
| Total Expenses | £14,700 | £14,786 | £14,887 | £14,991 | £15,106 | £74,470 |
| Profit Before Tax | £4,728 | £4,934 | £5,325 | £5,726 | £6,234 | £26,946 |
| Profit After Tax | £3,829 | £3,996 | £4,313 | £4,638 | £5,049 | £21,827 |
| Change In Property Value | £5,200 | £5,304 | £10,820 | £14,066 | £14,770 | £50,160 |
| Net Return | £9,029 | £9,300 | £15,133 | £18,704 | £19,819 | £71,986 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 11% | 12% | 19% | 24% | 25% | 91% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change