Flat BS1 2 beds 2 baths

Lewins Mead, Bristol, Somerset BS1

South West, England · BS1

Initial Investment

First Year

£100,500First Year

Profit From Rental Income

After 5 Years

£27,320

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£61,735

↗ 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	£23,904	£24,263	£24,869	£25,491	£26,256	£124,782
Total Expenses	£17,977	£18,080	£18,203	£18,328	£18,466	£91,054
Profit Before Tax	£5,927	£6,183	£6,667	£7,163	£7,789	£33,728
Profit After Tax	£4,801	£5,008	£5,400	£5,802	£6,309	£27,320
Change In Property Value	£6,400	£6,528	£13,317	£17,312	£18,178	£61,735
Net Return	£11,201	£11,536	£18,717	£23,114	£24,487	£89,055
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	11%	11%	19%	23%	24%	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