Flat
BS1
1 bed
1 bath
Baldwin Street, Bristol BS1
South West, England · BS1
View property listing
Initial Investment
£54,850First YearProfit From Rental Income
£13,707
↗ 25%After 5 Years
Change In Property Value
£34,630
↗ 19%After 5 Years
Return On Investment
88%
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 | £13,404 | £13,605 | £13,945 | £14,294 | £14,723 | £69,971 |
| Total Expenses | £10,462 | £10,528 | £10,605 | £10,684 | £10,769 | £53,049 |
| Profit Before Tax | £2,942 | £3,077 | £3,340 | £3,610 | £3,953 | £16,922 |
| Profit After Tax | £2,383 | £2,492 | £2,705 | £2,924 | £3,202 | £13,707 |
| Change In Property Value | £3,590 | £3,662 | £7,470 | £9,711 | £10,197 | £34,630 |
| Net Return | £5,973 | £6,154 | £10,176 | £12,635 | £13,399 | £48,336 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 11% | 11% | 19% | 23% | 24% | 88% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change