Flat BS1 2 beds 2 baths

Colston Avenue, Bristol BS1

South West, England · BS1

Initial Investment

First Year

£119,750First Year

Profit From Rental Income

After 5 Years

£10,926

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£72,346

↗ 19%After 5 Years

Return On Investment

70%

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	£20,928	£21,242	£21,773	£22,317	£22,987	£109,247
Total Expenses	£18,971	£19,048	£19,144	£19,243	£19,352	£95,759
Profit Before Tax	£1,957	£2,194	£2,629	£3,075	£3,635	£13,488
Profit After Tax	£1,585	£1,777	£2,129	£2,490	£2,944	£10,926
Change In Property Value	£7,500	£7,650	£15,606	£20,288	£21,302	£72,346
Net Return	£9,085	£9,427	£17,735	£22,778	£24,246	£83,272
Return From Rental Income (%)	1%	1%	2%	2%	2%	9%
Total Net Return (%)	8%	8%	15%	19%	20%	70%

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