Flat BS1 1 bed 1 bath

B.04.06 Mcarthur's Yard, Gas Ferry Road, Bristol BS1

South West, England · BS1

Initial Investment

First Year

£29,440First Year

Profit From Rental Income

After 5 Years

£-666

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£18,289

↗ 19%After 5 Years

Return On Investment

60%

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	£6,084	£6,175	£6,330	£6,488	£6,683	£31,759
Total Expenses	£6,370	£6,425	£6,483	£6,543	£6,605	£32,425
Profit Before Tax	£-286	£-249	£-153	£-55	£78	£-666
Profit After Tax	£-286	£-249	£-153	£-55	£78	£-666
Change In Property Value	£1,896	£1,934	£3,945	£5,129	£5,385	£18,289
Net Return	£1,610	£1,684	£3,792	£5,074	£5,463	£17,623
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-2%
Total Net Return (%)	5%	6%	13%	17%	19%	60%

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