Flat
BS1
2 beds
2 baths
St Giles Court, Small Street, Bristol, Bristol BS1
South West, England · BS1
View property listing
Initial Investment
£86,500First YearProfit From Rental Income
£23,641
↗ 27%After 5 Years
Change In Property Value
£54,018
↗ 19%After 5 Years
Return On Investment
90%
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 | £20,916 | £21,230 | £21,760 | £22,304 | £22,974 | £109,184 |
| Total Expenses | £15,793 | £15,884 | £15,992 | £16,104 | £16,226 | £79,998 |
| Profit Before Tax | £5,123 | £5,346 | £5,768 | £6,201 | £6,748 | £29,186 |
| Profit After Tax | £4,150 | £4,330 | £4,672 | £5,023 | £5,466 | £23,641 |
| Change In Property Value | £5,600 | £5,712 | £11,652 | £15,148 | £15,906 | £54,018 |
| Net Return | £9,750 | £10,042 | £16,325 | £20,171 | £21,371 | £77,659 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 11% | 12% | 19% | 23% | 25% | 90% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change