Flat
BS1
2 beds
2 baths
Guinea Street, Bristol, Somerset BS1
South West, England · BS1
View property listing
Initial Investment
£124,650First YearProfit From Rental Income
£11,644
↗ 9%After 5 Years
Change In Property Value
£75,047
↗ 19%After 5 Years
Return On Investment
70%
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 | £21,708 | £22,034 | £22,584 | £23,149 | £23,844 | £113,319 |
| Total Expenses | £19,604 | £19,683 | £19,781 | £19,881 | £19,993 | £98,943 |
| Profit Before Tax | £2,104 | £2,351 | £2,803 | £3,268 | £3,850 | £14,376 |
| Profit After Tax | £1,704 | £1,904 | £2,271 | £2,647 | £3,119 | £11,644 |
| Change In Property Value | £7,780 | £7,936 | £16,189 | £21,045 | £22,097 | £75,047 |
| Net Return | £9,484 | £9,840 | £18,459 | £23,692 | £25,216 | £86,691 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 3% | 9% |
| Total Net Return (%) | 8% | 8% | 15% | 19% | 20% | 70% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change