Flat
BS1
1 bed
1 bath
Charlotte Street, Bristol BS1
South West, England · BS1
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£25,505
↗ 27%After 5 Years
Change In Property Value
£57,877
↗ 19%After 5 Years
Return On Investment
89%
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 | £22,416 | £22,752 | £23,321 | £23,904 | £24,621 | £117,015 |
| Total Expenses | £16,885 | £16,982 | £17,098 | £17,216 | £17,346 | £85,526 |
| Profit Before Tax | £5,531 | £5,770 | £6,224 | £6,688 | £7,275 | £31,488 |
| Profit After Tax | £4,480 | £4,674 | £5,041 | £5,417 | £5,893 | £25,505 |
| Change In Property Value | £6,000 | £6,120 | £12,485 | £16,230 | £17,042 | £57,877 |
| Net Return | £10,480 | £10,794 | £17,526 | £21,648 | £22,935 | £83,382 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 11% | 12% | 19% | 23% | 25% | 89% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change