Flat
BS1
1 bed
1 bath
Baldwin Street, Bristol BS1
South West, England · BS1
View property listing
Initial Investment
£64,000First YearProfit From Rental Income
£18,003
↗ 28%After 5 Years
Change In Property Value
£40,514
↗ 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 | £15,684 | £15,919 | £16,317 | £16,725 | £17,227 | £81,873 |
| Total Expenses | £11,777 | £11,844 | £11,924 | £12,006 | £12,096 | £59,647 |
| Profit Before Tax | £3,907 | £4,075 | £4,393 | £4,719 | £5,131 | £22,226 |
| Profit After Tax | £3,165 | £3,301 | £3,559 | £3,823 | £4,156 | £18,003 |
| Change In Property Value | £4,200 | £4,284 | £8,739 | £11,361 | £11,929 | £40,514 |
| Net Return | £7,365 | £7,585 | £12,298 | £15,184 | £16,085 | £58,516 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 6% | 28% |
| Total Net Return (%) | 12% | 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