Flat BS1 3 beds 2 baths

Merchants Quay, Bristol BS1

South West, England · BS1

Initial Investment

First Year

£191,500First Year

Profit From Rental Income

After 5 Years

£51,261

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£111,895

↗ 19%After 5 Years

Return On Investment

85%

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	£43,332	£43,982	£45,082	£46,209	£47,595	£226,199
Total Expenses	£32,178	£32,354	£32,568	£32,786	£33,028	£162,914
Profit Before Tax	£11,154	£11,628	£12,514	£13,422	£14,567	£63,285
Profit After Tax	£9,035	£9,419	£10,136	£10,872	£11,799	£51,261
Change In Property Value	£11,600	£11,832	£24,137	£31,378	£32,947	£111,895
Net Return	£20,635	£21,251	£34,274	£42,250	£44,746	£163,156
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	11%	11%	18%	22%	23%	85%

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