Flat BS1 2 beds 1 bath

The Granary, 51 Queen Charlotte Street, Bristol BS1

South West, England · BS1

Initial Investment

First Year

£125,000First Year

Profit From Rental Income

After 5 Years

£33,770

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£75,240

↗ 19%After 5 Years

Return On Investment

87%

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	£29,136	£29,573	£30,312	£31,070	£32,002	£152,094
Total Expenses	£21,801	£21,923	£22,070	£22,221	£22,387	£110,402
Profit Before Tax	£7,335	£7,650	£8,242	£8,849	£9,615	£41,692
Profit After Tax	£5,941	£6,196	£6,676	£7,168	£7,788	£33,770
Change In Property Value	£7,800	£7,956	£16,230	£21,099	£22,154	£75,240
Net Return	£13,741	£14,152	£22,906	£28,267	£29,943	£109,010
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	11%	11%	18%	23%	24%	87%

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