Flat BS1 2 beds 2 baths

Gasworks Lane, Bristol, Somerset BS1

South West, England · BS1

Initial Investment

First Year

£207,250First Year

Profit From Rental Income

After 5 Years

£55,396

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£120,577

↗ 19%After 5 Years

Return On Investment

85%

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	£46,692	£47,392	£48,577	£49,792	£51,285	£243,739
Total Expenses	£34,635	£34,824	£35,054	£35,288	£35,548	£175,349
Profit Before Tax	£12,057	£12,568	£13,524	£14,503	£15,737	£68,390
Profit After Tax	£9,766	£10,180	£10,954	£11,748	£12,747	£55,396
Change In Property Value	£12,500	£12,750	£26,010	£33,813	£35,504	£120,577
Net Return	£22,266	£22,930	£36,964	£45,561	£48,251	£175,972
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	11%	11%	18%	22%	23%	85%

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