Flat BS1 1 bed 1 bath

Guinea Street, Bristol, Somerset BS1

South West, England · BS1

Initial Investment

First Year

£76,000First Year

Profit From Rental Income

After 5 Years

£20,869

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£48,231

↗ 19%After 5 Years

Return On Investment

91%

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	£18,672	£18,952	£19,426	£19,912	£20,509	£97,470
Total Expenses	£14,154	£14,236	£14,335	£14,435	£14,545	£71,706
Profit Before Tax	£4,518	£4,716	£5,091	£5,476	£5,963	£25,765
Profit After Tax	£3,660	£3,820	£4,124	£4,436	£4,830	£20,869
Change In Property Value	£5,000	£5,100	£10,404	£13,525	£14,201	£48,231
Net Return	£8,660	£8,920	£14,528	£17,961	£19,032	£69,100
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	11%	12%	19%	24%	25%	91%

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