Flat BS1 1 bed 1 bath

Anchorage, Bristol BS1

South West, England · BS1

Initial Investment

First Year

£74,500First Year

Profit From Rental Income

After 5 Years

£21,387

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£47,266

↗ 19%After 5 Years

Return On Investment

92%

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	£18,300	£18,574	£19,039	£19,515	£20,100	£95,528
Total Expenses	£13,651	£13,727	£13,819	£13,912	£14,016	£69,125
Profit Before Tax	£4,649	£4,847	£5,220	£5,602	£6,085	£26,403
Profit After Tax	£3,765	£3,926	£4,228	£4,538	£4,928	£21,387
Change In Property Value	£4,900	£4,998	£10,196	£13,255	£13,917	£47,266
Net Return	£8,665	£8,924	£14,424	£17,793	£18,846	£68,653
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
Total Net Return (%)	12%	12%	19%	24%	25%	92%

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