Flat BS1 1 bed 1 bath

Redcliff Street, Bristol BS1

South West, England · BS1

Initial Investment

First Year

£83,000First Year

Profit From Rental Income

After 5 Years

£22,734

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£52,089

↗ 19%After 5 Years

Return On Investment

90%

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	£20,172	£20,475	£20,986	£21,511	£22,156	£105,301
Total Expenses	£15,246	£15,335	£15,440	£15,548	£15,666	£77,234
Profit Before Tax	£4,926	£5,140	£5,547	£5,964	£6,491	£28,066
Profit After Tax	£3,990	£4,163	£4,493	£4,830	£5,257	£22,734
Change In Property Value	£5,400	£5,508	£11,236	£14,607	£15,338	£52,089
Net Return	£9,390	£9,671	£15,729	£19,438	£20,595	£74,823
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	11%	12%	19%	23%	25%	90%

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