Flat BS1 3 beds 2 baths

C.01.06 Mcarthur's Yard, Gas Ferry Road, Bristol BS1

South West, England · BS1

Initial Investment

First Year

£55,810First Year

Profit From Rental Income

After 5 Years

£14,106

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£35,247

↗ 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	£13,644	£13,849	£14,195	£14,550	£14,986	£71,224
Total Expenses	£10,613	£10,679	£10,757	£10,836	£10,923	£53,809
Profit Before Tax	£3,031	£3,169	£3,438	£3,713	£4,064	£17,415
Profit After Tax	£2,455	£2,567	£2,785	£3,008	£3,291	£14,106
Change In Property Value	£3,654	£3,727	£7,603	£9,884	£10,378	£35,247
Net Return	£6,109	£6,294	£10,388	£12,892	£13,670	£49,353
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	11%	11%	19%	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