Flat BS1 2 beds 1 bath

Westbrooke Court, Baltic Wharf BS1

South West, England · BS1

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£9,645

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£67,523

↗ 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	£19,536	£19,829	£20,325	£20,833	£21,458	£101,981
Total Expenses	£17,840	£17,915	£18,008	£18,102	£18,208	£90,073
Profit Before Tax	£1,696	£1,914	£2,317	£2,731	£3,250	£11,908
Profit After Tax	£1,374	£1,550	£1,877	£2,212	£2,633	£9,645
Change In Property Value	£7,000	£7,140	£14,566	£18,935	£19,882	£67,523
Net Return	£8,374	£8,690	£16,442	£21,147	£22,515	£77,168
Return From Rental Income (%)	1%	1%	2%	2%	2%	9%
Total Net Return (%)	8%	8%	15%	19%	20%	70%

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