Flat
BS1
1 bed
1 bath
B.05.01 Mcarthur's Yard, Gas Ferry Road, Bristol BS1
South West, England · BS1
View property listing
Initial Investment
£105,750First YearProfit From Rental Income
£32,264
↗ 31%After 5 Years
Change In Property Value
£64,629
↗ 19%After 5 Years
Return On Investment
92%
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 | £25,032 | £25,407 | £26,043 | £26,694 | £27,495 | £130,670 |
| Total Expenses | £17,961 | £18,049 | £18,159 | £18,271 | £18,398 | £90,838 |
| Profit Before Tax | £7,071 | £7,359 | £7,884 | £8,422 | £9,097 | £39,832 |
| Profit After Tax | £5,727 | £5,961 | £6,386 | £6,822 | £7,368 | £32,264 |
| Change In Property Value | £6,700 | £6,834 | £13,941 | £18,124 | £19,030 | £64,629 |
| Net Return | £12,427 | £12,795 | £20,327 | £24,946 | £26,398 | £96,893 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 31% |
| Total Net Return (%) | 12% | 12% | 19% | 24% | 25% | 92% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change