Flat BS1 1 bed 1 bath

Balmoral House, Canons Way, Bristol BS1

South West, England · BS1

Initial Investment

First Year

£58,000First Year

Profit From Rental Income

After 5 Years

£15,034

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£36,655

↗ 19%After 5 Years

Return On Investment

89%

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	£14,196	£14,409	£14,769	£15,138	£15,593	£74,105
Total Expenses	£10,958	£11,025	£11,104	£11,185	£11,273	£55,545
Profit Before Tax	£3,238	£3,384	£3,665	£3,953	£4,320	£18,560
Profit After Tax	£2,623	£2,741	£2,969	£3,202	£3,499	£15,034
Change In Property Value	£3,800	£3,876	£7,907	£10,279	£10,793	£36,655
Net Return	£6,423	£6,617	£10,876	£13,481	£14,292	£51,689
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
Total Net Return (%)	11%	11%	19%	23%	25%	89%

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