Flat BS1 2 beds 1 bath

C.02.01 Mcarthur's Yard, Gas Ferry Road, Bristol BS1

South West, England · BS1

Initial Investment

First Year

£33,400First Year

Profit From Rental Income

After 5 Years

£4,874

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£20,836

↗ 19%After 5 Years

Return On Investment

77%

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	£8,064	£8,185	£8,390	£8,599	£8,857	£42,095
Total Expenses	£7,091	£7,149	£7,213	£7,278	£7,346	£36,077
Profit Before Tax	£973	£1,036	£1,177	£1,322	£1,511	£6,018
Profit After Tax	£788	£839	£953	£1,071	£1,224	£4,874
Change In Property Value	£2,160	£2,203	£4,495	£5,843	£6,135	£20,836
Net Return	£2,948	£3,042	£5,448	£6,913	£7,359	£25,710
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	9%	9%	16%	21%	22%	77%

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