Flat
BS1
2 beds
2 baths
Gas Ferry Road, Bristol BS1
South West, England · BS1
View property listing
Initial Investment
£105,750First YearProfit From Rental Income
£8,859
↗ 8%After 5 Years
Change In Property Value
£64,629
↗ 19%After 5 Years
Return On Investment
69%
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 | £18,696 | £18,976 | £19,451 | £19,937 | £20,535 | £97,596 |
| Total Expenses | £17,161 | £17,235 | £17,325 | £17,418 | £17,520 | £86,658 |
| Profit Before Tax | £1,535 | £1,742 | £2,126 | £2,519 | £3,015 | £10,937 |
| Profit After Tax | £1,244 | £1,411 | £1,722 | £2,041 | £2,442 | £8,859 |
| Change In Property Value | £6,700 | £6,834 | £13,941 | £18,124 | £19,030 | £64,629 |
| Net Return | £7,944 | £8,245 | £15,663 | £20,165 | £21,472 | £73,488 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 8% | 8% | 15% | 19% | 20% | 69% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change