Flat BS1 2 beds 3 baths

French Yard, Bristol BS1

South West, England · BS1

Initial Investment

First Year

£114,500First Year

Profit From Rental Income

After 5 Years

£31,003

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£69,452

↗ 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	£26,892	£27,295	£27,978	£28,677	£29,538	£140,380
Total Expenses	£20,161	£20,275	£20,412	£20,552	£20,706	£102,105
Profit Before Tax	£6,731	£7,020	£7,566	£8,126	£8,832	£38,275
Profit After Tax	£5,452	£5,687	£6,129	£6,582	£7,154	£31,003
Change In Property Value	£7,200	£7,344	£14,982	£19,476	£20,450	£69,452
Net Return	£12,652	£13,031	£21,110	£26,058	£27,604	£100,455
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	11%	11%	18%	23%	24%	88%

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